Company Valuation: LeadDesk Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 113.1 44.04 38.9 32.98 41.64 20.37 - -
Change - -61.08% -11.67% -15.21% 26.25% -51.07% - -
Enterprise Value (EV) 1 116.1 49.42 44.24 36.03 51.8 29.97 27.87 20.37
Change - -57.44% -10.47% -18.56% 43.78% -42.14% -7.01% -26.91%
P/E -87.5x -24.5x -22.9x 66.9x -17.5x -7.14x -12.1x -70x
PBR 5.84x 2.14x 2.43x 2x 2.54x 1.51x 1.72x -
PEG - -0.7x 3.78x -1x 0x -0.4x 0.3x 0.8x
Capitalization / Revenue 4.61x 1.57x 1.33x 1.04x 1.06x 0.53x 0.52x 0.51x
EV / Revenue 4.73x 1.76x 1.51x 1.14x 1.32x 0.78x 0.72x 0.51x
EV / EBITDA 38x 15x 11.4x 7.64x 7.78x 4.34x 3.57x 2.45x
EV / EBIT -117x -32x -40.6x -86.2x -47.4x -25x -92.9x 18.5x
EV / FCF -139x -43.2x 136x 60.2x 44.1x 15.8x 9.96x 6.57x
FCF Yield -0.72% -2.31% 0.73% 1.66% 2.27% 6.34% 10% 15.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.24 -0.33 -0.31 0.09 -0.41 -0.49 -0.29 -0.05
Distribution rate - - - - - - - -
Net sales 1 24.57 28.08 29.36 31.59 39.37 38.5 38.9 39.9
EBITDA 1 3.057 3.301 3.865 4.715 6.659 6.9 7.8 8.3
EBIT 1 -0.99 -1.543 -1.09 -0.418 -1.093 -1.2 -0.3 1.1
Net income 1 -1.285 -1.782 -1.685 0.556 -2.35 -2.9 -1.7 -0.3
Net Debt 1 2.98 5.376 5.342 3.047 10.16 9.6 7.5 -
Reference price 2 21.000 8.100 7.100 6.020 7.160 3.500 3.500 3.500
Nbr of stocks (in thousands) 5,388 5,437 5,479 5,479 5,816 5,821 - -
Announcement Date 2/24/22 2/23/23 2/27/24 2/27/25 3/4/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.14x0.78x4.34x - 23.59M
23.53x6.33x11.31x1.36% 434B
25.57x5.11x16.1x1.49% 241B
80.27x7.8x20.88x-.--% 128B
38.15x3.57x13.13x0.18% 47.18B
-23.84x77.57x669.69x-.--% 35.75B
28.76x11.3x18.45x-.--% 23.45B
36.7x2.42x22.03x-.--% 20.09B
100.79x9.63x39.18x-.--% 14.62B
-619.89x3.68x12.32x - 13.43B
Average -31.71x 12.82x 82.75x 0.38% 95.7B
Weighted average by Cap. 23.15x 8.80x 39.32x 1.01%

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. LEADD Stock
  4. Valuation LeadDesk Oyj