|
Market Closed -
Boerse Muenchen
16:43:21 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 28.50 EUR | +1.71% |
|
+0.99% | -12.15% |
| 10-02 | Nordea reiterates hold for Lifco, raises target price to 334 kronor | FW |
| 10-02 | Nordea raises its target price for Lifco to 334 kronor (331), reiterates hold | 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 | 145,803 | - | - |
| Change | - | -35.67% | 41.95% | 29.69% | 9.79% | -8.81% | - | - |
| Enterprise Value (EV) 1 | 130,069 | 87,678 | 122,915 | 157,216 | 171,932 | 154,346 | 152,445 | 150,868 |
| Change | - | -32.59% | 40.19% | 27.91% | 9.36% | -10.23% | -1.23% | -1.03% |
| P/E | 51.5x | 28.4x | 34.3x | 44.1x | 44x | 36.2x | 32.1x | 29.5x |
| PBR | 11.6x | 5.98x | 7.38x | 7.98x | 8.35x | 6.62x | 5.83x | 5.1x |
| PEG | - | 1.7x | 1.9x | 52.99x | 4.4x | 3.3x | 2.5x | 3.45x |
| Capitalization / Revenue | 7.03x | 3.67x | 4.59x | 5.57x | 5.66x | 4.77x | 4.43x | 4.19x |
| EV / Revenue | 7.44x | 4.07x | 5.03x | 6.02x | 6.09x | 5.05x | 4.63x | 4.33x |
| EV / EBITDA | 31.6x | 17.1x | 19.6x | 23.8x | 24.3x | 19.9x | 18x | 16.7x |
| EV / EBIT | 41.4x | 22.2x | 25.9x | 32.1x | 33.3x | 26.7x | 23.8x | 21.8x |
| EV / FCF | 48.7x | 31.1x | 30.2x | 38.9x | 37x | 31.9x | 27.4x | 24.7x |
| FCF Yield | 2.05% | 3.22% | 3.31% | 2.57% | 2.71% | 3.14% | 3.65% | 4.04% |
| 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% | 0.9% | 1.03% | 1.1% |
| EPS 2 | 5.26 | 6.13 | 7.21 | 7.27 | 8 | 8.873 | 10.01 | 10.87 |
| Distribution rate | 28.5% | 29.4% | 29.1% | 33% | 33.8% | 32.6% | 33.1% | 32.6% |
| Net sales 1 | 17,480 | 21,552 | 24,454 | 26,137 | 28,251 | 30,573 | 32,918 | 34,832 |
| EBITDA 1 | 4,122 | 5,140 | 6,287 | 6,618 | 7,073 | 7,748 | 8,449 | 9,028 |
| EBIT 1 | 3,141 | 3,953 | 4,753 | 4,896 | 5,170 | 5,780 | 6,400 | 6,907 |
| Net income 1 | 2,390 | 2,784 | 3,274 | 3,301 | 3,633 | 4,039 | 4,534 | 4,899 |
| Net Debt 1 | 7,113 | 8,576 | 10,633 | 11,594 | 12,048 | 8,543 | 6,642 | 5,064 |
| Reference price 2 | 270.70 | 174.15 | 247.20 | 320.60 | 352.00 | 321.00 | 321.00 | 321.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.96x | - | - | -.--% | 1,076B | |
| 25.47x | 2.06x | 12.78x | 1.08% | 157B | |
| 21.62x | 3.63x | 12.47x | 1.93% | 83.49B | |
| 29.18x | 2.13x | 15.98x | 0.79% | 81.25B | |
| 22.95x | 4.94x | 16.86x | 2.48% | 74.88B | |
| 19.95x | 1.61x | 11.35x | 1.23% | 68.31B | |
| 31.36x | 3.9x | 17.79x | 2.95% | 67.82B | |
| 45.88x | 2.93x | 15.05x | 2.62% | 26.73B | |
| Average | 27.05x | 3.03x | 14.61x | 1.63% | 204.49B | |
| Weighted average by Cap. | 22.06x | 2.90x | 14.29x | 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
