Company Valuation: M.O.B.A. Network AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 332.2 783.5 485.4 272.2 170.1 4.582
Change - 135.85% -38.05% -43.93% -37.5% -97.31%
Enterprise Value (EV) 1 311.4 768.6 453.4 491.5 375.8 205.8
Change - 146.84% -41.01% 8.41% -23.53% -45.25%
P/E 41.5x 45.6x 21.9x 40x -178x -0.07x
PBR 3.14x 3.16x 1.57x 0.88x 0.52x 0.02x
PEG - 0.7x 0.8x -0.6x 2x -0x
Capitalization / Revenue 9.86x 3.84x 1.64x 0.97x 0.51x 0.02x
EV / Revenue 9.24x 3.77x 1.53x 1.75x 1.13x 0.79x
EV / EBITDA 20.7x - 14.1x 6.63x 7.79x 5.54x
EV / EBIT 24.1x 31.2x 16.6x 7.67x 9.83x -7.24x
EV / FCF 65.9x - 2,024x 10.3x 895x -7.4x
FCF Yield 1.52% - 0.05% 9.67% 0.11% -13.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.47 0.7672 0.9783 0.3 -0.0422 -2.711
Distribution rate - - - - - -
Net sales 1 33.7 203.9 296.6 280.8 332.6 260.5
EBITDA 1 15.01 - 32.13 74.12 48.26 37.15
EBIT 1 12.91 24.66 27.31 64.07 38.22 -28.44
Net income 1 7.959 16.84 21.9 7.71 -0.958 -61.5
Net Debt 1 -20.84 -14.93 -32.03 219.3 205.7 201.2
Reference price 2 19.5000 35.0000 21.4000 12.0000 7.5000 0.2020
Nbr of stocks (in thousands) 17,036 22,386 22,683 22,683 22,683 22,683
Announcement Date 2/3/21 3/30/22 5/26/23 3/27/24 3/27/25 4/30/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.06M
22.75x3.72x12.98x2.92% 218B
13.94x1.54x8.07x3.44% 115B
-107.91x16.98x97.19x-.--% 106B
15.2x2.78x10.49x5.4% 89.93B
20.27x5.32x13.08x2.81% 61.08B
14.94x2.18x9.24x5.22% 48.87B
21.46x1.75x10.79x1.37% 41.56B
21.03x1.59x10.19x0.9% 39.92B
18.38x2.35x11.05x4.75% 38.14B
Average 4.45x 4.25x 20.34x 2.98% 75.86B
Weighted average by Cap. 1.18x 4.87x 23.11x 2.93%

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. MOBA Stock
  4. Valuation M.O.B.A. Network AB