Company Valuation: Safeture AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 267.4 145.1 285.8 277.9 176.8 138.3 - -
Change - -45.72% 96.89% -2.74% -36.39% -21.78% - -
Enterprise Value (EV) 249.3 145.1 285.8 254.2 176.8 138.3 138.3 138.3
Change - -41.79% 96.89% -11.06% -30.44% -21.78% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 9.98x 4.05x 5.84x 4.93x 3.1x 2.1x 1.8x 1.57x
EV / Revenue 0x 0x 0x 0x 0x 2.1x 1.8x 1.57x
EV / EBITDA -0x - -0x 0x 0x 11.3x 7.48x 5.6x
EV / EBIT -0x -0x -0x -0x 0x 32.9x 14.1x 8.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 26.8 35.82 48.91 56.4 56.95 66 77 88
EBITDA 1 -19.05 - -0.863 6.542 7.478 12.2 18.5 24.7
EBIT 1 -23.21 -17 -6.685 -0.167 0.218 4.2 9.8 15.6
Net income -23.32 - - - - - - -
Net Debt -18.06 - - -23.79 - - - -
Reference price 2 8.880 4.820 7.300 7.100 4.500 3.520 3.520 3.520
Nbr of stocks (in thousands) 30,113 30,113 39,147 39,147 39,289 39,289 - -
Announcement Date 2/16/22 2/15/23 2/14/24 2/14/25 2/13/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14.35M
19.44x5.5x9.7x1.63% 358B
19.26x3.91x12.2x1.95% 184B
51.78x6.15x16.91x-.--% 107B
33.91x3.21x11.58x0.2% 42.65B
5.58x78.92x672.08x-.--% 33.51B
32.74x12.72x20.72x-.--% 28.79B
34.22x2.09x19.09x-.--% 17.58B
23.93x3.42x11.51x - 12.53B
84.36x8.09x34.68x-.--% 12.4B
Average 33.91x 13.78x 89.83x 0.47% 79.64B
Weighted average by Cap. 25.83x 8.38x 40.25x 1.21%

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. SFTR Stock
  4. Valuation Safeture AB