|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 18.21 SEK | +1.68% |
|
-1.78% | -39.18% |
| 10-08 | PowerCell Lands SEK27 Million Fuel Cell Order | MT |
| 10-08 | PowerCell receives follow-on order worth SEK 27m | FW |
Company Valuation: PowerCell Sweden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,652 | 6,208 | 2,413 | 1,849 | 1,733 | 1,059 | - | - |
| Change | - | -35.68% | -61.13% | -23.36% | -6.26% | -38.9% | - | - |
| Enterprise Value (EV) 1 | 9,356 | 6,073 | 2,413 | 1,635 | 1,674 | 1,078 | 1,097 | 1,078 |
| Change | - | -35.09% | -60.27% | -32.22% | 2.34% | -35.58% | 1.76% | -1.73% |
| P/E | -129x | -109x | -29.5x | -23.3x | -39.9x | -10.2x | -37.2x | 65x |
| PBR | 25.2x | 18.6x | - | 4.96x | 4.48x | 3.72x | 4.13x | 3.88x |
| PEG | - | 4.5x | -0.7x | 7.32x | 0.8x | -0x | 0.5x | -0x |
| Capitalization / Revenue | 60.4x | 25.4x | 7.78x | 5.53x | 4.5x | 3.68x | 2.45x | 1.74x |
| EV / Revenue | 58.6x | 24.8x | 7.78x | 4.89x | 4.35x | 3.74x | 2.54x | 1.77x |
| EV / EBITDA | -131x | -96.5x | - | - | 429x | -15x | 274x | 14.6x |
| EV / EBIT | -116x | -80.9x | -36.3x | -19.5x | -72.9x | -10.4x | -30.5x | 51.3x |
| EV / FCF | -111x | -43.9x | -32x | -25.1x | -61.4x | -11.2x | -28.9x | 56.7x |
| FCF Yield | -0.9% | -2.28% | -3.13% | -3.98% | -1.63% | -8.9% | -3.46% | 1.76% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.44 | -1.09 | -1.57 | -1.52 | -0.75 | -1.79 | -0.49 | 0.28 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 159.8 | 244.7 | 310.3 | 334.3 | 385 | 288 | 432 | 610 |
| EBITDA 1 | -71.61 | -62.96 | - | - | 3.9 | -72 | 4 | 74 |
| EBIT 1 | -80.48 | -75.02 | -66.52 | -83.74 | -22.94 | -104 | -36 | 21 |
| Net income 1 | -75.08 | -58.17 | -62.96 | -87.9 | -29.53 | -104 | -29 | 16 |
| Net Debt 1 | -295.3 | -134.8 | - | -213.6 | -59.77 | 19 | 38 | 19 |
| Reference price 2 | 185.10 | 119.05 | 46.27 | 35.46 | 29.94 | 18.21 | 18.21 | 18.21 |
| Nbr of stocks (in thousands) | 52,142 | 52,142 | 52,142 | 52,142 | 57,892 | 58,158 | - | - |
| Announcement Date | 2/11/22 | 2/9/23 | 2/8/24 | 2/13/25 | 2/4/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.01x | 3.68x | -14.73x | - | 105M | |
| 24.98x | 2.96x | 16.12x | 2.06% | 233B | |
| 13.53x | 1.65x | 7.43x | 3.78% | 195B | |
| 26.94x | 3.52x | 16.1x | 1.8% | 163B | |
| 35.76x | 5.3x | 22.28x | 1.1% | 156B | |
| 39.9x | 5.32x | 23.83x | 1.24% | 131B | |
| 30.18x | 4.35x | 21.31x | 0.89% | 101B | |
| 90.17x | 11.16x | 63.8x | 0.35% | 93.37B | |
| 33.22x | 5.34x | 18.59x | 1.36% | 90.45B | |
| 30.85x | 3.84x | 20.65x | 1.1% | 89.43B | |
| Average | 31.55x | 4.71x | 19.54x | 1.52% | 125.15B | |
| Weighted average by Cap. | 32.65x | 4.32x | 20.81x | 1.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PCELL Stock
- Valuation PowerCell Sweden AB
Select your edition
All financial news and data tailored to specific country editions
