Company Valuation: SANA AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 552.1 191.2 257.1 904.8 2,926 1,828 - -
Change - -65.37% 34.48% 251.84% 223.43% -37.55% - -
Enterprise Value (EV) 552.1 191.2 257.1 612 2,926 1,828 1,828 1,828
Change - -65.37% 34.48% 138% 378.14% -37.55% 0% 0%
P/E -1.34x -0.78x - - - - - -
PBR - - - - - - - -
PEG - 0x - - - - - -
Capitalization / Revenue - 12.5x 15.3x 2.7x 6.74x 6.84x 4.71x 7.74x
EV / Revenue - 0x 0x 0x 0x 6.84x 4.71x 7.74x
EV / EBITDA - -0x -0x 0x 0x 33.1x 11.2x 73.1x
EV / EBIT - -0x -0x 0x 0x 37.1x 11.6x 89.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.59 -3.93 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 15.28 16.84 334.7 434.4 267 387.8 236
EBITDA 1 - -217.9 -71.41 249.5 277.8 55.2 163.1 25
EBIT 1 - -225.7 -81.06 241.9 271 49.3 157.9 20.5
Net income -410.9 -245.4 -95.81 - - - - -
Net Debt - - - -292.8 - - - -
Reference price 2 8.85 3.06 4.01 8.04 21.20 13.24 13.24 13.24
Nbr of stocks (in thousands) 62,386 62,386 64,127 112,533 138,030 138,030 - -
Announcement Date 2/24/22 2/23/23 2/29/24 2/27/25 2/26/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 189M
20.83x6.36x13.92x1.53% 55.27B
32.72x8.17x25.61x0.05% 54.15B
-41.75x13.26x-39.07x-.--% 23.11B
-18.34x4.38x-7.67x-.--% 23.22B
25.44x5.01x13.23x-.--% 20.33B
24.96x4.84x15.73x-.--% 17.91B
-612.56x37.5x-1557.05x-.--% 15.76B
45.31x18.35x47.24x0.08% 15B
17.3x5.01x11.68x-.--% 13.82B
Average -56.23x 11.43x -164.04x 0.18% 23.88B
Weighted average by Cap. -26.16x 9.75x -92.41x 0.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA