Valuation Nordnet AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-03 EDT			5-day change	1st Jan Change
368.80 ^SEK	+0.22%		+2.73%	+36.49%

07-03	Upbeat finish to the trading week in Stockholm, OMXS30 index rose 1.1 percent	FW
07-03	Still-smiling faces on the Stockholm stock market, OMXS30 up 0.7 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	91,637	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	36.05%	-	-
Enterprise Value (EV)	39,150	33,954	38,755	55,356	62,682	91,637	91,637	91,637
Change	-	-13.27%	14.14%	42.83%	13.24%	46.19%	0%	0%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	26.7x	23.6x	21x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	10.5x	9.37x	8.28x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.6x	1.8x	1.7x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	15x	13.5x	12.2x
EV / Revenue	0x	0x	0x	0x	0x	15x	13.5x	12.2x
EV / EBITDA	0x	0x	0x	0x	0x	20x	17.4x	15.4x
EV / EBIT	0x	0x	0x	0x	0x	21.4x	18.9x	16.9x
EV / FCF	-	-	-	0x	0x	26.5x	24.2x	21.4x
FCF Yield	-	-	-	9.9%	18.2%	3.77%	4.13%	4.66%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	9.597	10.98	12.34
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.6%	2.98%	3.35%
EPS ²	7.75	6.33	9.83	10.85	11.82	13.8	15.62	17.6
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.5%	70.3%	70.2%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,103	6,801	7,528
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,583	5,256	5,956
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,288	4,837	5,421
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,444	3,875	4,338
Net Debt	-4,250	-3,726	-4,193	-3,785	-4,675	-	-	-
Reference price ²	173.60	150.95	171.00	234.80	270.20	368.80	368.80	368.80
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,473	-	-
Announcement Date	2/3/22	1/31/23	1/30/24	1/28/25	1/28/26	-	-	-

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.($)
NORDNET AB	26.66x	-	-	2.61%	9.46B
JPMORGAN CHASE & CO.	14.78x	-	-	1.89%	896B
BANK OF AMERICA CORPORATION	13.11x	-	-	2.01%	417B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.39x	-	-	5.75%	351B
HSBC HOLDINGS PLC	11.88x	-	-	4.34%	331B
ROYAL BANK OF CANADA	18.28x	-	-	2.33%	285B
CHINA CONSTRUCTION BANK CORPORATION	5.16x	-	-	5.91%	270B
WELLS FARGO & COMPANY	12.21x	-	-	2.2%	262B
BANK OF CHINA LIMITED	5.5x	-	-	5.66%	247B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.89x	-	-	2.29%	231B
Average	12.99x			3.5%	329.96B
Weighted average by Cap.	12.08x			3.26%