Valuation RaySearch Laboratories AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-16 EDT			5-day change	1st Jan Change
197.00 ^SEK	+1.39%		+6.31%	-13.60%

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	6,623	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-15.27%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	6,789	6,656	6,459
Change	-	13.78%	20.33%	125.95%	5.26%	-13.01%	-1.96%	-2.96%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	25.2x	20.3x	17.7x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	7.64x	6.4x	5.27x
PEG	-	-1x	0x	0x	2.9x	1.5x	0.8x	1.2x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	4.79x	4.1x	3.62x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	4.91x	4.12x	3.54x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	10.8x	9.09x	7.59x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	19.7x	15.7x	12.2x
EV / FCF	234x	-	-	-	21.7x	38.8x	24.6x	18.6x
FCF Yield	0.43%	-	-	-	4.6%	2.58%	4.07%	5.39%
Dividend per Share ²	-	-	0.7	3	3	4	4.5	5.55
Rate of return	-	-	0.78%	1.39%	1.32%	2.03%	2.28%	2.82%
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	197.00	197.00	197.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAYSEARCH LABORATORIES AB	24.89x	4.84x	10.61x	2.06%	655M
THERMO FISHER SCIENTIFIC, INC.	34.61x	6.04x	23.12x	0.27%	258B
DANAHER CORPORATION	39.39x	6.96x	22.02x	0.62%	163B
INTUITIVE SURGICAL, INC.	45.71x	12.3x	27.14x	-.--%	151B
BOSTON SCIENTIFIC CORPORATION	16.59x	3.33x	10.84x	-.--%	63.97B
EDWARDS LIFESCIENCES CORPORATION	35.43x	6.97x	22.13x	-.--%	50.78B
SIEMENS HEALTHINEERS AG	20.05x	2.41x	12.18x	2.52%	50.94B
AGILENT TECHNOLOGIES, INC.	34.21x	6.76x	22.95x	0.59%	49.49B
VEEVA SYSTEMS INC.	47.93x	11.82x	26.06x	-.--%	50.68B
WATERS CORPORATION	77.76x	7.4x	22.54x	-.--%	43.64B
Average	37.66x	6.88x	19.96x	0.61%	88.16B
Weighted average by Cap.	38.17x	7.37x	22.15x	0.37%