Valuation Modelon AB

Stocks

End-of-day quote Nasdaq Stockholm 2026-09-28			5-day change	1st Jan Change
8.500 ^SEK	0.00%		+6.25%	-22.73%

07-21	Modelon AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-21	Modelon AB, Q2 2026 Earnings Call, Jul 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	232.5	200.5	154.9	-	-
Change	-	-13.79%	-22.73%	-	-
Enterprise Value (EV)	169.9	200.5	154.9	154.9	154.9
Change	-	17.97%	-22.73%	0%	0%
P/E	-3.19x	-	-	-	-
PBR	5x	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	2.7x	2.66x	2.21x	1.76x	1.43x
EV / Revenue	0x	0x	2.21x	1.76x	1.43x
EV / EBITDA	-0x	-0x	-10.5x	-21.8x	20.4x
EV / EBIT	-0x	-0x	-9.99x	-18.4x	25.8x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-4.23	-	-	-	-
Distribution rate	-	-	-	-	-
Net sales ¹	86.1	75.3	70.1	88.2	108.1
EBITDA ¹	-60.2	-31.4	-14.7	-7.1	7.6
EBIT ¹	-61.2	-32.2	-15.5	-8.4	6
Net income ¹	-59.4	-32.6	-15.3	-6.6	4.7
Net Debt	-62.6	-	-	-	-
Reference price ²	13.500	11.000	8.500	8.500	8.500
Nbr of stocks (in thousands)	17,225	18,225	18,225	-	-
Announcement Date	2/21/25	2/17/26	-	-	-

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.($)
MODELON AB	-	-	-	-	15.62M
MICROSOFT CORPORATION	26.2x	9.68x	15.83x	0.77%	3,833B
PALANTIR TECHNOLOGIES INC.	124.16x	54.2x	87.97x	-.--%	456B
DATADOG, INC.	479.02x	20.53x	81.15x	-.--%	96.28B
CADENCE DESIGN SYSTEMS, INC.	67.86x	14.32x	30.19x	-.--%	89.81B
SYNOPSYS, INC.	107.18x	9.08x	24.25x	-.--%	81.59B
SEA LIMITED	33.64x	1.62x	12.95x	-.--%	60.97B
ATLASSIAN CORPORATION	188.68x	6.05x	21.94x	-.--%	47.52B
TWILIO INC.	32.1x	6.69x	32.11x	-.--%	42.36B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	109.33x	4.32x	20.97x	-.--%	37.67B
Average	129.80x	14.05x	36.37x	0.09%	474.48B
Weighted average by Cap.	49.42x	14.05x	24.71x	0.62%