Company Valuation: Safeture AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 267.4 145.1 285.8 277.9 176.8 132.8 - -
Change - -45.72% 96.89% -2.74% -36.39% -24.89% - -
Enterprise Value (EV) 249.3 145.1 285.8 254.2 176.8 132.8 132.8 132.8
Change - -41.79% 96.89% -11.06% -30.44% -24.89% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 9.98x 4.05x 5.84x 4.93x 3.1x 2.01x 1.72x 1.51x
EV / Revenue 0x 0x 0x 0x 0x 2.01x 1.72x 1.51x
EV / EBITDA -0x - -0x 0x 0x 10.9x 7.18x 5.38x
EV / EBIT -0x -0x -0x -0x 0x 31.6x 13.6x 8.51x
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 3.380 3.380 3.380
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.($)
- - - - 14.02M
22.01x6.03x10.64x1.44% 405B
19.24x3.95x12.33x1.95% 184B
53.56x6.42x17.66x-.--% 111B
33.39x3.17x11.41x0.2% 42B
6.33x78.87x668.02x-.--% 33.28B
33x12.81x20.87x-.--% 29.01B
33.08x2.01x18.37x-.--% 17B
23.51x3.36x11.33x - 12.31B
77.12x7.37x31.58x-.--% 11.33B
Average 33.47x 13.78x 89.13x 0.45% 84.48B
Weighted average by Cap. 26.87x 8.49x 38.66x 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