Valuation RaySearch Laboratories AB OTC Markets

Stocks

Market Closed - OTC Markets 15:23:55 2026-10-05 EDT			5-day change	1st Jan Change
17.74 ^USD	+7.52%		+7.52%	-25.46%

09-11	Accuray Incorporated and Raysearch Laboratories AB Enter into Collaboration Integrating Raystation Software with Accuray Platforms to Accelerate Accuray's Online Adaptive Capabilities	CI
09-11	Accuray, RaySearch to Collaborate on Adaptive Radiation Therapy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,937	2,331	3,096	7,405	7,816	6,229	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-20.3%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	6,395	6,262	6,065
Change	-	13.78%	20.33%	125.95%	5.26%	-18.05%	-2.08%	-3.15%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	23.7x	19.1x	16.7x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	7.18x	6.02x	4.95x
PEG	-	-1x	0x	0x	2.9x	1.4x	0.8x	1.2x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	4.51x	3.86x	3.41x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	4.63x	3.88x	3.32x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	10.1x	8.55x	7.13x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	18.6x	14.8x	11.4x
EV / FCF	234x	-	-	-	21.7x	36.5x	23.1x	17.4x
FCF Yield	0.43%	-	-	-	4.6%	2.74%	4.33%	5.74%
Dividend per Share ²	-	-	0.7	3	3	4	4.5	5.55
Rate of return	-	-	0.78%	1.39%	1.32%	2.16%	2.43%	3%
EPS ²	-1.38	0.69	2.38	5.94	6.65	7.805	9.7	11.1
Distribution rate	-	-	29.4%	50.5%	45.1%	51.2%	46.4%	50%
Net sales ¹	641.1	843.6	1,022	1,192	1,344	1,382	1,614	1,827
EBITDA ¹	196.7	339.7	400.1	558	583.5	631.5	732.5	850.5
EBIT ¹	-53.5	42.7	114.9	260.5	292.3	344.5	423.5	530
Net income ¹	-47.3	23.8	81.57	203.5	227.8	265.5	328	412
Net Debt ¹	459.7	395.9	185.7	9.2	-12.5	166	33	-164
Reference price ²	56.50	68.00	90.30	216.00	228.00	185.30	185.30	185.30
Nbr of stocks (in thousands)	34,283	34,283	34,283	34,283	34,283	33,618	-	-
Announcement Date	2/23/22	2/28/23	2/23/24	2/21/25	2/12/26	-	-	-

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.($)
THERMO FISHER SCIENTIFIC, INC.	32.9x	5.76x	22.06x	0.28%	245B
DANAHER CORPORATION	37.02x	6.61x	20.93x	0.65%	154B
INTUITIVE SURGICAL, INC.	44.64x	11.9x	26.26x	-.--%	146B
BOSTON SCIENTIFIC CORPORATION	15.72x	3.26x	10.63x	-.--%	60.26B
EDWARDS LIFESCIENCES CORPORATION	34.5x	6.77x	21.5x	-.--%	49.44B
AGILENT TECHNOLOGIES, INC.	32.93x	6.52x	22.13x	0.61%	47.67B
SIEMENS HEALTHINEERS AG	18.96x	2.31x	11.7x	2.66%	48.04B
VEEVA SYSTEMS INC.	43.25x	10.48x	23.1x	-.--%	45.74B
WATERS CORPORATION	76.33x	7.23x	22.01x	-.--%	42.84B
Average	37.36x	6.76x	20.04x	0.47%	93.2B
Weighted average by Cap.	36.55x	7.04x	21.20x	0.39%