Company Valuation: Minesto AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,802 3,220 2,591 1,342 1,297 458.1
Change - 78.68% -19.54% -48.19% -3.35% -64.68%
Enterprise Value (EV) 1 1,749 3,116 2,440 1,308 1,282 423.7
Change - 78.2% -21.69% -46.4% -1.96% -66.96%
P/E -16.5x -239x -169x -15.9x -46.2x -12.2x
PBR 4.52x 7.84x 4.82x 2.96x 2.48x 0.81x
PEG - 2.7x -30.05x -0x 0.6x -1.1x
Capitalization / Revenue 50.4x 80.4x 66.8x 31.3x 31x 17.8x
EV / Revenue 48.9x 77.8x 63x 30.5x 30.7x 16.5x
EV / EBITDA -13.8x -241x -123x -55.9x -45.3x -11.4x
EV / EBIT -13.8x -238x -121x -55.1x -44.7x -11.3x
EV / FCF -8.64x 101x -27.9x -12x -12x -8.55x
FCF Yield -11.6% 0.99% -3.59% -8.31% -8.34% -11.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.916 -0.1051 -0.111 -0.6134 -0.1748 -0.1938
Distribution rate - - - - - -
Net sales 1 35.75 40.06 38.76 42.82 41.78 25.71
EBITDA 1 -126.7 -12.95 -19.87 -23.39 -28.3 -37.07
EBIT 1 -126.8 -13.11 -20.14 -23.75 -28.68 -37.34
Net income 1 -99.96 -13.3 -14.93 -84.44 -27.12 -36.1
Net Debt 1 -53.49 -103.9 -150.4 -34.08 -14.66 -34.39
Reference price 2 15.080 25.100 18.820 9.750 8.070 2.360
Nbr of stocks (in thousands) 119,501 128,282 137,655 137,655 160,733 194,116
Announcement Date 3/26/20 3/25/21 3/24/22 2/24/23 3/14/24 4/25/25
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 47.5M
78.62x19.95x23.13x-.--% 26.36B
19.37x9.96x13.98x2.29% 25.36B
32.67x8.17x10.68x1.21% 16.96B
11.31x5.23x8.55x3.81% 7.26B
-40.29x7.37x8.9x5.62% 4.06B
Average 20.34x 10.14x 13.05x 2.59% 13.34B
Weighted average by Cap. 37.96x 12.31x 15.54x 1.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA