Company Valuation: Kvix AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 58.39 11.28 10.54 15.9 20.22
Change - -80.67% -6.56% 50.79% 27.14%
Enterprise Value (EV) 1 47.17 9.715 10.36 15.79 19.91
Change - -79.4% 6.68% 52.34% 26.11%
P/E -3.22x -0.7x -0.69x -2.64x 34.1x
PBR 2.79x 2.39x 9.15x 11.7x 10.4x
PEG - 0.1x 0.13x 0x -0x
Capitalization / Revenue 8.6x 5.85x 2.84x 8.08x 1.58x
EV / Revenue 6.95x 5.03x 2.8x 8.02x 1.56x
EV / EBITDA -2.78x -0.61x -1.96x -9.1x 14.8x
EV / EBIT -2.77x -0.6x -0.67x -3.88x 33.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -2.084 -1.858 -1.763 -0.2647 0.0261
Distribution rate - - - - -
Net sales 1 6.789 1.93 3.707 1.969 12.78
EBITDA 1 -16.94 -15.97 -5.298 -1.735 1.345
EBIT 1 -17.06 -16.12 -15.36 -4.074 0.597
Net income 1 -18.16 -16.19 -15.36 -3.927 0.593
Net Debt 1 -11.22 -1.57 -0.18 -0.111 -0.304
Reference price 2 6.700 1.295 1.210 0.700 0.890
Nbr of stocks (in thousands) 8,714 8,714 8,714 22,714 22,714
Announcement Date 5/3/22 5/23/23 2/23/24 5/6/25 5/6/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.13M
22.72x3.71x12.97x2.92% 218B
13.97x1.54x8.09x3.43% 115B
-111.87x17.78x102.83x-.--% 111B
15.33x2.81x10.59x5.36% 90.31B
20.61x5.4x13.26x2.76% 62.19B
15.15x2.21x9.38x5.14% 49.33B
22.27x1.83x11.26x1.36% 42.77B
21.73x1.65x10.48x0.85% 41.47B
18.65x2.39x11.23x4.68% 38.53B
Average 4.29x 4.37x 21.12x 2.95% 76.86B
Weighted average by Cap. 0.19x 5.07x 24.39x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA