|
Market Closed -
Boerse Muenchen
16:43:54 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 28.40 EUR | +0.64% |
|
-1.81% | -13.01% |
| 09-07 | Goldman Sachs raises Lifco price target to 348 kronor (335), reiterates neutral - BN | FW |
| 08-27 | Aktiespararna launches the Short Portfolio with 20 stocks | FW |
Company Valuation: Lifco AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 122,956 | 79,102 | 112,282 | 145,622 | 159,884 | 143,896 | - | - |
| Change | - | -35.67% | 41.95% | 29.69% | 9.79% | -10% | - | - |
| Enterprise Value (EV) 1 | 130,069 | 87,678 | 122,915 | 157,216 | 171,932 | 152,224 | 150,378 | 148,786 |
| Change | - | -32.59% | 40.19% | 27.91% | 9.36% | -11.46% | -1.21% | -1.06% |
| P/E | 51.5x | 28.4x | 34.3x | 44.1x | 44x | 35.7x | 31.7x | 29.2x |
| PBR | 11.6x | 5.98x | 7.38x | 7.98x | 8.35x | 6.56x | 5.78x | 5.06x |
| PEG | - | 1.7x | 1.9x | 52.99x | 4.4x | 3.3x | 2.5x | 3.42x |
| Capitalization / Revenue | 7.03x | 3.67x | 4.59x | 5.57x | 5.66x | 4.71x | 4.39x | 4.15x |
| EV / Revenue | 7.44x | 4.07x | 5.03x | 6.02x | 6.09x | 4.99x | 4.59x | 4.29x |
| EV / EBITDA | 31.6x | 17.1x | 19.6x | 23.8x | 24.3x | 19.7x | 17.8x | 16.5x |
| EV / EBIT | 41.4x | 22.2x | 25.9x | 32.1x | 33.3x | 26.4x | 23.6x | 21.6x |
| EV / FCF | 48.7x | 31.1x | 30.2x | 38.9x | 37x | 31.2x | 27.2x | 24.5x |
| FCF Yield | 2.05% | 3.22% | 3.31% | 2.57% | 2.71% | 3.21% | 3.67% | 4.09% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 2.893 | 3.317 | 3.544 |
| Rate of return | 0.55% | 1.03% | 0.85% | 0.75% | 0.77% | 0.91% | 1.05% | 1.12% |
| EPS 2 | 5.26 | 6.13 | 7.21 | 7.27 | 8 | 8.866 | 9.98 | 10.83 |
| Distribution rate | 28.5% | 29.4% | 29.1% | 33% | 33.8% | 32.6% | 33.2% | 32.7% |
| Net sales 1 | 17,480 | 21,552 | 24,454 | 26,137 | 28,251 | 30,524 | 32,795 | 34,704 |
| EBITDA 1 | 4,122 | 5,140 | 6,287 | 6,618 | 7,073 | 7,742 | 8,428 | 9,006 |
| EBIT 1 | 3,141 | 3,953 | 4,753 | 4,896 | 5,170 | 5,772 | 6,368 | 6,875 |
| Net income 1 | 2,390 | 2,784 | 3,274 | 3,301 | 3,633 | 4,027 | 4,505 | 4,868 |
| Net Debt 1 | 7,113 | 8,576 | 10,633 | 11,594 | 12,048 | 8,329 | 6,482 | 4,890 |
| Reference price 2 | 270.70 | 174.15 | 247.20 | 320.60 | 352.00 | 316.80 | 316.80 | 316.80 |
| Nbr of stocks (in thousands) | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | 454,216 | - | - |
| Announcement Date | 2/2/22 | 2/3/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.56x | - | - | -.--% | 1,083B | |
| 25.09x | 2.06x | 12.67x | 1.11% | 155B | |
| 22.82x | 3.77x | 12.94x | 1.89% | 86.93B | |
| 29.08x | 2.1x | 15.72x | 0.8% | 80.84B | |
| 23.59x | 5.07x | 17.31x | 2.4% | 76.93B | |
| 20.11x | 1.61x | 11.42x | 1.24% | 68.83B | |
| 30.34x | 3.81x | 17.56x | 3.01% | 66.43B | |
| 46.57x | 2.85x | 14.68x | 2.69% | 26.71B | |
| Average | 27.27x | 3.04x | 14.62x | 1.64% | 205.58B | |
| Weighted average by Cap. | 22.47x | 2.93x | 14.31x | 0.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LIFCO B Stock
- 1L30 Stock
- Valuation Lifco AB
Select your edition
All financial news and data tailored to specific country editions
