Company Valuation: KDventures AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 933.2 466.8 458.2 257.2 117.6 201.8 - -
Change - -49.98% -1.85% -43.88% -54.25% 71.56% - -
Enterprise Value (EV) 933.2 466.8 458.2 215.2 117.6 201.8 201.8 201.8
Change - -49.98% -1.85% -53.04% -45.32% 71.56% 0% 0%
P/E - -5.09x 84.9x -31.8x -0.61x - - -
PBR 0.97x 0.38x - 0.21x - - - -
PEG - - -1x 0x -0x - - -
Capitalization / Revenue 430x 203x - 140x - -0.42x 2.99x 2.79x
EV / Revenue 0x 0x - 0x - -0.42x 2.99x 2.79x
EV / EBITDA 0x -0x - -0x - -0.41x 4.45x 4.09x
EV / EBIT 0x -0x - -0x - -0.41x 4.45x 4.09x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.34 0.02 -0.03 -0.72 - - -
Distribution rate - - - - - - - -
Net sales 1 2.17 2.3 - 1.838 - -476.4 67.4 72.4
EBITDA 1 161.4 -86.73 - -8.161 - -496.4 45.4 49.4
EBIT 1 160.7 -87.42 - -9.158 - -497.1 45.4 49.4
Net income 1 170.8 -88.12 5.386 -8.101 -193.9 -496.9 45.4 49.4
Net Debt - - - -42 - - - -
Reference price 2 5.3200 1.7300 1.6980 0.9530 0.4360 0.2660 0.2660 0.2660
Nbr of stocks (in thousands) 175,421 269,833 269,833 269,833 269,833 758,801 - -
Announcement Date 2/25/22 2/17/23 2/16/24 2/14/25 2/13/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.79M
24.91x10.79x17.88x1.91% 36.1B
15.19x7.84x12.7x7.51% 19.39B
16.76x7.49x12.22x3.94% 15.23B
23.75x4.66x8.11x3.18% 3.65B
7.89x0.94x5.06x4.75% 1.26B
12.6x14.05x13.4x5.32% 932M
8.5x7.72x8.3x6.35% 775M
Average 15.66x 7.64x 11.10x 4.71% 9.67B
Weighted average by Cap. 20.22x 8.96x 14.65x 3.91%

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. KDV B Stock
  4. Valuation KDventures AB
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!