Valuation Mentice AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-11 EDT			5-day change	1st Jan Change
13.60 ^SEK	-2.86%		-1.09%	+1.87%

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	382.5	-	-
Change	-	-60.43%	26.19%	-46.54%	-42.41%	1.87%	-	-
Enterprise Value (EV) ¹	2,444	935.9	1,170	607.6	358.9	320.7	303.8	275.8
Change	-	-61.71%	25.02%	-48.08%	-40.92%	-10.65%	-5.26%	-9.22%
P/E	-83.6x	-31x	-434x	-35.4x	-11.6x	-43.9x	54.9x	19x
PBR	17.8x	5.94x	7.67x	4.54x	2.71x	2.89x	2.75x	2.4x
PEG	-	-9.14x	4.8x	-0x	-0.2x	0.6x	-0x	0x
Capitalization / Revenue	13.2x	4.43x	4.46x	2.25x	1.35x	1.2x	1.09x	1x
EV / Revenue	13.2x	4.29x	4.28x	2.09x	1.29x	1.01x	0.87x	0.72x
EV / EBITDA	978x	-240x	48.4x	36.6x	106x	15.5x	7.83x	4.92x
EV / EBIT	-124x	-39.1x	-1,723x	-49x	-17.9x	-58.1x	26.4x	10.1x
EV / FCF	-78.8x	505x	39.6x	410x	-10x	7.58x	18.1x	9.69x
FCF Yield	-1.27%	0.2%	2.52%	0.24%	-9.96%	13.2%	5.53%	10.3%
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	13.60	13.60	13.60
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	-43.94x	1.01x	15.46x	-.--%	39.48M
PENUMBRA, INC.	72.05x	7.58x	44.18x	-.--%	12.52B
GETINGE AB	20.16x	2.04x	10.05x	2.21%	6.59B
MINIMED GROUP, INC.	35.23x	1.76x	10.97x	-.--%	6.33B
ASAHI INTECC CO., LTD.	26.9x	5.54x	14.98x	1.42%	5.51B
APT MEDICAL INC.	33.47x	9.9x	25.01x	0.6%	5.04B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	17.25x	2.88x	14.95x	3.61%	3.76B
NOVOCURE LIMITED	-12.4x	2.34x	-21.34x	-	1.81B
IMPLANTICA AG	-18.17x	439.48x	-78.21x	-.--%	1.78B
NAKANISHI INC.	18.17x	2.22x	8.71x	2.1%	1.57B
Average	14.87x	47.47x	4.48x	1.1%	4.5B
Weighted average by Cap.	35.85x	22.30x	17.57x	0.98%