Company Valuation: Qlife Holding AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 259.2 516.4 46.1 12.84 5.107 44.53
Change - 99.2% -91.07% -72.14% -60.24% 771.91%
Enterprise Value (EV) 1 242.4 446.6 83.99 31.43 11.09 57.55
Change - 84.27% -81.19% -62.58% -64.71% 418.91%
P/E - - - -0.05x -0.26x -1.73x
PBR - - 0.51x -0.56x -10.1x -5.93x
PEG - - - - 0x 0x
Capitalization / Revenue 12.5x 13x 2.56x 52.6x 102x 137x
EV / Revenue 11.7x 11.3x 4.67x 129x 222x 178x
EV / EBITDA -12.5x -10.8x -0.92x -0.43x -0.89x -3.18x
EV / EBIT -7.74x -8.14x -0.88x -0.41x -0.86x -2.97x
EV / FCF -7.67x -8.14x -1.38x -0.85x -0.44x -4.21x
FCF Yield -13% -12.3% -72.6% -118% -229% -23.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - -844.1 -7.92 -1.642
Distribution rate - - - - - -
Net sales 1 20.75 39.61 17.99 0.244 0.05 0.324
EBITDA 1 -19.42 -41.34 -91.69 -73.62 -12.46 -18.11
EBIT 1 -31.32 -54.86 -95.74 -77.08 -12.93 -19.38
Net income 1 -20.2 -48.84 -93.14 -160 -55.92 -20.56
Net Debt 1 -16.86 -69.76 37.89 18.58 5.984 13.02
Reference price 2 46,400.000 66,700.000 3,996.000 39.800 2.020 2.840
Nbr of stocks (in thousands) 5.59 7.74 11.5 323 2,528 15,680
Announcement Date 4/12/21 4/6/22 4/5/23 6/5/24 5/5/25 4/24/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.94M
28.6x3.96x15.29x2.55% 175B
18.42x3.39x12.12x3.23% 111B
21.68x4.26x14.89x1.29% 107B
25.57x2.52x10.18x2.82% 75.31B
16.84x0.2x12.36x0.77% 58.7B
35.07x3.4x11.63x2.16% 49.57B
28.32x6.98x18.05x1.41% 49.27B
36.13x8.98x25.25x-.--% 42.02B
34.73x6.11x19.17x-.--% 32.69B
Average 27.26x 4.42x 15.44x 1.58% 70.06B
Weighted average by Cap. 25.79x 4.02x 14.64x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. QLIFE Stock
  4. Valuation Qlife Holding AB