Company Valuation: Huddlestock Fintech

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 438.7 495.7 296.6 202.6 106.3 207.6
Change - 12.99% -40.16% -31.69% -47.54% 95.36%
Enterprise Value (EV) 1 435.8 486.1 307.1 212.4 123.2 219.9
Change - 11.54% -36.82% -30.84% -42.01% 78.57%
P/E - -23.4x - -2.34x -1.09x -1.83x
PBR - 4.02x - 1.3x 0.86x 5.42x
PEG - - - - 0.1x 0.36x
Capitalization / Revenue 1,950x 21.2x 6.35x 2.38x 1.45x 3.97x
EV / Revenue 1,937x 20.8x 6.58x 2.49x 1.68x 4.2x
EV / EBITDA -98.1x -61.1x -17.2x -5.91x -2.34x -5.38x
EV / EBIT -51.4x -26.7x -9.28x -2.64x -1.28x -3.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.1645 - -0.4784 -0.4202 -0.3986
Distribution rate - - - - - -
Net sales 1 0.225 23.36 46.71 85.15 73.13 52.37
EBITDA 1 -4.441 -7.95 -17.85 -35.95 -52.67 -40.88
EBIT 1 -8.474 -18.19 -33.11 -80.39 -96.58 -61.09
Net income 1 -12.43 -19.63 -31.74 -86.32 -97.72 -113.4
Net Debt 1 -2.89 -9.579 10.51 9.786 16.88 12.3
Reference price 2 4.0000 3.8500 2.3600 1.1200 0.4570 0.7300
Nbr of stocks (in thousands) 109,669 128,743 125,681 180,911 232,572 284,441
Announcement Date 5/5/22 5/5/22 6/8/23 5/8/24 5/7/25 4/16/26
1NOK in Million2NOK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.8M
20.53x7.16x14.03x4.21% 96.44B
25.46x10.49x16.11x0.84% 84.26B
19.55x5.66x13.11x4.63% 26.36B
11.99x4.7x9.28x5.36% 20.29B
17.63x1.81x6.98x3.87% 17.72B
12.85x4.06x11.36x3.27% 15.42B
11.99x9.22x - 10.25% 13.45B
37.83x21.18x30.51x2.1% 12.61B
Average 19.73x 8.04x 14.48x 4.32% 31.84B
Weighted average by Cap. 21.05x 8.04x 14.38x 3.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. HUDL ME Stock
  4. Valuation Huddlestock Fintech