Company Valuation: Safeture AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 267.4 145.1 285.8 277.9 176.8 125.7 - -
Change - -45.72% 96.89% -2.74% -36.39% -28.89% - -
Enterprise Value (EV) 249.3 145.1 285.8 254.2 176.8 125.7 125.7 125.7
Change - -41.79% 96.89% -11.06% -30.44% -28.89% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 9.98x 4.05x 5.84x 4.93x 3.1x 1.9x 1.63x 1.43x
EV / Revenue 0x 0x 0x 0x 0x 1.9x 1.63x 1.43x
EV / EBITDA -0x - -0x 0x 0x 10.3x 6.8x 5.09x
EV / EBIT -0x -0x -0x -0x 0x 29.9x 12.8x 8.06x
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 3.200 3.200 3.200
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.93M
23.29x6.26x11.29x1.37% 426B
18.85x3.92x12.28x1.97% 182B
50.25x5.93x16.3x-.--% 103B
32.8x3.11x11.21x0.21% 41.25B
2.99x77.48x656.3x-.--% 32.59B
31.04x12.14x19.78x-.--% 27.31B
31.68x1.92x17.49x-.--% 16.32B
22.6x3.24x10.91x - 11.84B
68.48x6.55x28.05x-.--% 10.06B
Average 31.33x 13.39x 87.07x 0.44% 85.03B
Weighted average by Cap. 26.23x 8.36x 37.41x 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. SFTR Stock
  4. Valuation Safeture AB