Company Valuation: IRLAB Therapeutics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,277 1,987 389 557.6 167.3 111.6 -
Change - -12.75% -80.42% 43.33% -69.99% -33.3% -
Enterprise Value (EV) 1,875 1,734 277.7 494.2 167.3 111.6 111.6
Change - -7.53% -83.98% 77.96% -66.14% -33.3% 0%
P/E 44x -17.5x -2.19x -6.72x - - -
PBR - 6.83x - 17.1x - - -
PEG - 0x -0x 0.1x - - -
Capitalization / Revenue 11x 32.5x 68.5x 5.89x 2.91x 1.09x 0.79x
EV / Revenue 0x 0x 0x 0x 0x 1.09x 0.79x
EV / EBITDA 0x -0x -0x -0x -0x -4.04x 2.99x
EV / EBIT 0x -0x -0x -0x -0x -3.53x 3.35x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1 -2.19 -3.43 -1.6 - - -
Distribution rate - - - - - - -
Net sales 1 207.8 61.14 5.678 94.63 57.46 102 141.8
EBITDA 1 56.05 -108.3 -176.4 -70.53 -89.08 -27.6 37.3
EBIT 1 52.58 -113.1 -180.8 -75.11 -93.4 -31.6 33.3
Net income 1 51.78 -113.4 -177.8 -83.13 -110 -32.6 33.3
Net Debt -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 44.000 38.300 7.500 10.750 1.970 1.314 1.314
Nbr of stocks (in thousands) 51,748 51,868 51,868 51,868 84,938 84,938 -
Announcement Date 2/23/22 2/23/23 2/7/24 2/12/25 2/25/26 - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.85M
34.84x12.66x25.79x0.57% 1,063B
27.14x6.24x16.98x2.1% 611B
30.97x7.43x15.19x2.76% 444B
17.52x4.36x10.71x3.05% 324B
22.92x4.81x13.47x1.81% 285B
21.57x5.54x13.39x2.85% 283B
14.31x5.31x10.9x3.5% 219B
23.55x6.27x11.03x2.79% 195B
-44.98x5.45x30.27x2.58% 156B
Average 16.43x 6.45x 16.41x 2.44% 358.07B
Weighted average by Cap. 24.12x 7.86x 18.13x 1.99%

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. IRLAB A Stock
  4. Valuation IRLAB Therapeutics AB