Valuation Kraken Robotics Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 13:44:22 2026-06-17 EDT			5-day change	1st Jan Change
4.500 ^EUR	+4.65%		-2.27%	+7.63%

05-28	Kraken Robotics Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-28	Kraken Robotics Inc. Reiterates Earnings Guidance for the Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	2,138	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	8.96%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	2,125	2,077	1,988
Change	-	52.04%	31.14%	380.24%	171.61%	8.29%	-2.25%	-4.27%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	99.4x	40.9x	29.6x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.8x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	6.75x	3.77x	3.03x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	6.71x	3.66x	2.82x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	28.6x	14.8x	10.9x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	55x	23.6x	17x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	69.8x	30.7x	23.3x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.43%	3.26%	4.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.07	0.17	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	316.8	566.9	705.7
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	74.36	140.4	183
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	38.61	88.14	116.7
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	28.57	66.03	90.27
Net Debt ¹	-	-	16.2	-	-	-13.28	-61.04	-149.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	6.960	6.960	6.960
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,175	-	-
Announcement Date	4/28/22	4/28/23	4/18/24	4/28/25	4/16/26	-	-	-

¹CAD in Million²CAD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	37.41x	6.82x	26.68x	0.18%	38.8B
PARSONS CORPORATION	25.14x	0.95x	9.71x	-.--%	5.95B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.44x	-0.01x	-0.12x	3.7%	3.1B
DATA PATTERNS (INDIA) LIMITED	96.98x	26.15x	70.99x	0.18%	2.65B
DRONESHIELD LIMITED	81.79x	7.32x	42.51x	-	1.88B
INVISIO AB	29.24x	4.59x	18.32x	1.49%	1.12B
Average	46.50x	7.64x	28.01x	1.11%	8.92B
Weighted average by Cap.	38.70x	6.70x	25.81x	0.4%