Company Valuation: Maven Wireless Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 958.4 734.5 687.2 534.6 275.1
Change - -23.36% -6.44% -22.2% -48.54%
Enterprise Value (EV) 1 950 724 650.5 539.4 292.1
Change - -23.79% -10.16% -17.07% -45.86%
P/E -78.8x -131x 17.7x 2,499x -18.8x
PBR 13.9x 9.52x 5.78x 4.67x 2.4x
PEG - 2.4x -0x -25.1x 0x
Capitalization / Revenue 21.3x 7.24x 2.89x 2.83x 1.5x
EV / Revenue 21.1x 7.14x 2.74x 2.86x 1.6x
EV / EBITDA -74.7x -96.6x 19.4x 243x -53.9x
EV / EBIT -73.7x -88.7x 20.2x 323x -35x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - 0.1 - -
Rate of return - - 0.75% - -
EPS 2 -0.24 -0.1105 0.75 0.004121 -0.2788
Distribution rate - - 13.3% - -
Net sales 1 44.93 101.4 237.6 188.8 183
EBITDA 1 -12.72 -7.495 33.58 2.216 -5.42
EBIT 1 -12.88 -8.166 32.13 1.668 -8.352
Net income 1 -12.11 -5.731 39.03 0.216 -14.84
Net Debt 1 -8.4 -10.49 -36.78 4.8 16.93
Reference price 2 18.920 14.500 13.250 10.300 5.240
Nbr of stocks (in thousands) 50,658 50,658 51,867 51,907 52,507
Announcement Date 3/25/22 3/24/23 3/22/24 3/1/25 4/13/26
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 27.25M
26.16x5.86x15.18x1.59% 423B
46.39x16.39x32.85x-.--% 223B
15.73x0.63x11.42x2.88% 142B
21.68x6.78x16.36x0.57% 117B
33.51x6.52x18.9x1.04% 76.65B
38.27x11.49x25.36x-.--% 74.65B
28.17x6.43x21.21x1.45% 54.92B
39.1x2.11x13.49x1.8% 53.05B
57.37x7.43x32.85x-.--% 47.18B
Average 34.04x 7.07x 20.85x 1.04% 121.2B
Weighted average by Cap. 31.32x 7.59x 19.86x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Maven Wireless Sweden AB

Historical PBR trend

Valuation ratios - PBR - Maven Wireless Sweden AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Maven Wireless Sweden AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Maven Wireless Sweden AB

  1. Stock Market
  2. Stocks
  3. MAVEN Stock
  4. Valuation Maven Wireless Sweden AB