Valuation Mentice AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-11 EDT			5-day change	1st Jan Change
14.25 ^SEK	+0.71%		-3.39%	+6.74%

07-27	Pareto Securities raises its price target for Mentice to 14 kronor (13.50), reiterates hold	FW
07-23	Mentice AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,442	966.5	1,220	652	375.5	400.8	-	-
Change	-	-60.43%	26.19%	-46.54%	-42.41%	6.74%	-	-
Enterprise Value (EV) ¹	2,444	935.9	1,170	607.6	358.9	339	322.1	294.1
Change	-	-61.71%	25.02%	-48.08%	-40.92%	-5.56%	-4.97%	-8.7%
P/E	-83.6x	-31x	-434x	-35.4x	-11.6x	-46x	57.5x	19.9x
PBR	17.8x	5.94x	7.67x	4.54x	2.71x	3.03x	2.88x	2.52x
PEG	-	-9.14x	4.8x	-0x	-0.2x	0.6x	-0x	0x
Capitalization / Revenue	13.2x	4.43x	4.46x	2.25x	1.35x	1.26x	1.14x	1.05x
EV / Revenue	13.2x	4.29x	4.28x	2.09x	1.29x	1.07x	0.92x	0.77x
EV / EBITDA	978x	-240x	48.4x	36.6x	106x	16.3x	8.3x	5.25x
EV / EBIT	-124x	-39.1x	-1,723x	-49x	-17.9x	-61.5x	28x	10.8x
EV / FCF	-78.8x	505x	39.6x	410x	-10x	8.01x	19.2x	10.3x
FCF Yield	-1.27%	0.2%	2.52%	0.24%	-9.96%	12.5%	5.22%	9.67%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.18	-1.22	-0.11	-0.72	-1.15	-0.3095	0.2479	0.7161
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	185.1	218	273.6	290.3	279.1	318.3	350.8	382.2
EBITDA ¹	2.5	-3.9	24.2	16.6	3.4	20.75	38.8	56.01
EBIT ¹	-19.72	-23.95	-0.679	-12.4	-20.06	-5.516	11.49	27.29
Net income ¹	-29.2	-30.66	-2.817	-18.42	-32.33	-8.69	6.971	19.89
Net Debt ¹	2.007	-30.61	-49.56	-44.45	-16.56	-61.81	-78.68	-106.7
Reference price ²	98.60	37.80	47.70	25.50	13.35	14.25	14.25	14.25
Nbr of stocks (in thousands)	24,769	25,569	25,569	25,569	28,126	28,126	-	-
Announcement Date	2/3/22	2/3/23	2/15/24	2/13/25	2/26/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MENTICE AB	-46.04x	1.07x	16.34x	-.--%	42.13M
PENUMBRA, INC.	73.99x	7.78x	45.42x	-.--%	12.85B
GETINGE AB	21.06x	2.09x	10.47x	2.17%	6.84B
ASAHI INTECC CO., LTD.	32.86x	6.85x	18.53x	1.16%	6.49B
MINIMED GROUP, INC.	31.6x	1.51x	9.42x	-.--%	5.56B
APT MEDICAL INC.	30.27x	9.03x	22.97x	0.66%	4.56B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	17.25x	3.03x	14.47x	3.78%	3.97B
NOVOCURE LIMITED	-14.12x	2.69x	-15.82x	-	2.06B
IMPLANTICA AG	-15.47x	383.72x	-66.63x	-.--%	1.61B
NAKANISHI INC.	22.33x	2.61x	10.51x	2%	1.71B
Average	15.37x	42.04x	6.57x	1.09%	4.57B
Weighted average by Cap.	36.61x	18.57x	19.02x	1.01%