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 1,401 - -
Change - -65.37% 34.48% 251.84% 223.43% -52.12% - -
Enterprise Value (EV) 552.1 191.2 257.1 612 2,926 1,401 1,401 1,401
Change - -65.37% 34.48% 138% 378.14% -52.12% 0% 0%
P/E -1.34x -0.78x - - - - - -
PBR - - - - - - - -
PEG - 0x - - - - - -
Capitalization / Revenue - 12.5x 15.3x 2.7x 6.74x 13.6x 6.7x 3.38x
EV / Revenue - 0x 0x 0x 0x 13.6x 6.7x 3.38x
EV / EBITDA - -0x -0x 0x 0x -10.1x -131x 6.97x
EV / EBIT - -0x -0x 0x 0x -9.64x -88.1x 7.13x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.59 -3.93 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 15.28 16.84 334.7 434.4 103.1 209.2 415
EBITDA 1 - -217.9 -71.41 249.5 277.8 -139.4 -10.7 201
EBIT 1 - -225.7 -81.06 241.9 271 -145.3 -15.9 196.5
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 10.15 10.15 10.15
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.($)
- - - - 145M
19.64x6.93x13.92x1.51% 66.93B
31.94x9.24x44.54x0.04% 61.97B
-79.21x15.29x-73.77x-.--% 28.26B
28.46x6.03x15.64x-.--% 24.59B
-14.63x5.3x-6.66x-.--% 24.3B
26.45x4.98x16.56x-.--% 19.41B
48.28x17.79x36.09x0.31% 16.77B
1225.47x35.26x769.42x-.--% 14.18B
-15x3382.33x-17.29x-.--% 14B
Average 141.27x 387.02x 88.72x 0.21% 27.06B
Weighted average by Cap. 73.54x 184.88x 49.64x 0.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!