Valuation Infrea AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 10:56:29 2026-06-15 EDT			5-day change	1st Jan Change
13.70 ^SEK	+3.79%		-3.18%	-3.52%

02:25am	Netel to Launch Rights Issue in Connection with Infrea Merger	FW
02:14am	Netel and Infrea to Combine via Merger	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	297.2	332.8	425.8	371.5	-	-
Change	-	12%	27.93%	-12.74%	-	-
Enterprise Value (EV) ¹	297.2	537.5	423.2	367.5	336.5	301.5
Change	-	80.88%	-21.27%	-13.15%	-8.43%	-10.4%
P/E Ratio	-37.4x	-37x	6.76x	9.1x	7.14x	6.26x
PBR	-	0.52x	0.62x	0.55x	0.52x	0.49x
PEG	-	1.5x	-0x	-0.3x	0.3x	0.4x
Capitalization / Revenue	-	0.16x	0.21x	0.18x	0.17x	0.17x
EV / Revenue	-	0.26x	0.2x	0.18x	0.16x	0.14x
EV / EBITDA	-	4.44x	4.05x	2.94x	2.39x	1.98x
EV / EBIT	-	36.3x	16x	6.56x	4.95x	4.02x
EV / FCF	-	5.8x	2.07x	3.04x	3.15x	2.6x
FCF Yield	-	17.2%	48.3%	32.9%	31.8%	38.5%
Dividend per Share ²	-	-	0.65	0.7	0.75	0.8
Rate of return	-	-	4.58%	5.3%	5.68%	6.06%
EPS ²	-0.4	-0.3	2.1	1.45	1.85	2.11
Distribution rate	-	-	31%	48.3%	40.5%	37.9%
Net sales ¹	-	2,078	2,069	2,098	2,159	2,205
EBITDA ¹	-	121	104.4	125	141	152
EBIT ¹	-	14.8	26.5	56	68	75
Net income ¹	-7.6	-8	63	40	51	58
Net Debt ¹	-	204.7	-2.6	-4	-35	-70
Reference price ²	14.95	11.10	14.20	13.20	13.20	13.20
Nbr of stocks (in thousands)	19,877	29,984	29,984	28,146	-	-
Announcement Date	2/16/24	2/19/25	2/17/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INFREA AB	9.1x	0.18x	2.94x	5.3%	39.53M
QUANTA SERVICES, INC.	73.09x	3.15x	30.74x	0.06%	106B
VINCI	13.89x	1.14x	6.28x	4.22%	80.3B
COMFORT SYSTEMS USA, INC.	43.52x	5.41x	30.05x	0.16%	65.99B
LARSEN & TOUBRO LIMITED	26.81x	2.02x	19.62x	1.14%	58.62B
FERROVIAL N.V.	56.92x	4.77x	30.56x	1.48%	48.64B
HOCHTIEF AG	35.46x	0.84x	13.9x	1.78%	42.29B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.17x	0.61x	9.68x	1.99%	38.53B
EMCOR GROUP, INC.	28.19x	1.83x	17.66x	0.17%	36.58B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.89x	0.3x	6.35x	5.8%	29.13B
Average	32.20x	2.02x	16.78x	2.21%	50.63B
Weighted average by Cap.	39.35x	2.50x	20.11x	1.63%