Company Valuation: Rentunder Holding AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 23.3 29.31 25.8 14.92 5.313 4.475
Change - 25.76% -11.96% -42.2% -64.38% -15.79%
Enterprise Value (EV) 1 19.95 27.59 24.23 13.43 4.257 3.929
Change - 38.28% -12.19% -44.55% -68.31% -7.7%
P/E -3.65x -26.3x -11.9x 15.6x -1.52x -2.15x
PBR 5.48x 9.33x 26.3x 7.69x 1.32x 2.29x
PEG - 0.3x -0.1x -0x 0x 0.1x
Capitalization / Revenue 2.94x 2.51x 3.1x 1.17x 1.21x 1.73x
EV / Revenue 2.52x 2.37x 2.91x 1.05x 0.97x 1.52x
EV / EBITDA -6.12x -123x -18.4x 8.82x -1.38x -2.09x
EV / EBIT -4.69x -24.3x -11.2x 14.3x -1.26x -1.88x
EV / FCF -25.4x -10.8x 47.3x 10.7x -0.84x -2.41x
FCF Yield -3.94% -9.26% 2.11% 9.34% -119% -41.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1712 -0.0299 -0.0579 0.0257 -0.0375 -0.0224
Distribution rate - - - - - -
Net sales 1 7.917 11.66 8.337 12.74 4.401 2.592
EBITDA 1 -3.258 -0.2247 -1.319 1.523 -3.078 -1.881
EBIT 1 -4.254 -1.137 -2.159 0.9395 -3.382 -2.093
Net income 1 -4.255 -1.115 -2.16 0.9575 -3.496 -2.086
Net Debt 1 -3.352 -1.718 -1.578 -1.483 -1.057 -0.5453
Reference price 2 0.6250 0.7860 0.6920 0.4000 0.0570 0.0480
Nbr of stocks (in thousands) 37,288 37,288 37,288 37,288 93,219 93,219
Announcement Date 4/1/21 4/22/22 4/5/23 4/4/24 4/20/26 4/20/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 528K
33.27x5.69x20.75x0.76% 131B
27.39x5.05x17.6x2.2% 35.27B
22.02x1.89x13.51x2.12% 32.03B
31.56x4.19x15.84x0.11% 31.03B
21.58x3.64x11.5x1.5% 28.21B
22.6x3.28x14.12x1.04% 27.56B
24.71x3.01x12.97x1.53% 26.48B
26.87x3.37x16.48x1.68% 25.02B
94.89x35.85x78.19x0.4% 24.72B
Average 33.88x 7.33x 22.33x 1.26% 36.14B
Weighted average by Cap. 32.97x 6.53x 21.22x 1.14%

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. RENT Stock
  4. Valuation Rentunder Holding AB