Valuation Sinch AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:25:00 2026-07-31 EDT			5-day change	1st Jan Change
40.60 ^SEK	+3.36%		+7.18%	+29.15%

07-24	Cantor Fitzgerald upgrades Sinch to overweight (neutral), target price 43 kronor - BN	FW
07-23	Kepler Cheuvreux raises the target price for Sinch to 42 kronor (31), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	88,462	32,060	31,624	17,507	25,252	28,784	-	-
Change	-	-63.76%	-1.36%	-44.64%	44.24%	13.99%	-	-
Enterprise Value (EV) ¹	99,122	41,222	39,611	23,519	31,607	35,134	33,097	31,183
Change	-	-58.41%	-3.91%	-40.63%	34.39%	11.16%	-5.8%	-5.78%
P/E	93.6x	-6.43x	750x	-2.73x	121x	41.9x	30.4x	24.7x
PBR	2.6x	0.93x	0.94x	0.6x	1.07x	1.28x	1.22x	1.16x
PEG	-	0x	-7x	0x	-1x	0x	0.8x	1.1x
Capitalization / Revenue	5.47x	1.16x	1.1x	0.61x	0.93x	1.05x	1x	0.95x
EV / Revenue	6.13x	1.49x	1.38x	0.82x	1.17x	1.28x	1.15x	1.03x
EV / EBITDA	75x	13.2x	10.9x	6.56x	8.77x	9.57x	8.34x	7.33x
EV / EBIT	85.4x	15.1x	12.7x	7.67x	10.4x	11.3x	9.85x	8.71x
EV / FCF	2,418x	22.1x	34.2x	9.99x	21.8x	18.7x	15.4x	12.4x
FCF Yield	0.04%	4.52%	2.93%	10%	4.58%	5.35%	6.48%	8.06%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.23	-5.95	0.05	-7.6	0.26	0.9551	1.316	1.619
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	16,177	27,722	28,745	28,712	27,080	27,482	28,815	30,386
EBITDA ¹	1,322	3,124	3,637	3,586	3,605	3,672	3,967	4,255
EBIT ¹	1,161	2,731	3,122	3,066	3,026	3,118	3,361	3,581
Net income ¹	881	-4,943	42	-6,413	217	703.7	963.4	1,151
Net Debt ¹	10,660	9,162	7,987	6,012	6,355	6,349	4,312	2,398
Reference price ²	115.10	38.23	37.51	20.73	31.47	40.05	40.05	40.05
Nbr of stocks (in thousands)	768,569	838,602	843,070	844,506	802,402	718,711	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/17/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SALESFORCE, INC.	22.49x	3.83x	9.86x	0.93%	151B
CLOUDFLARE, INC.	-1066.44x	34.72x	148.64x	-.--%	99.02B
COREWEAVE, INC.	-14.22x	6.45x	11.17x	-.--%	39.16B
NUTANIX, INC.	55.46x	5.33x	21.15x	-.--%	15.95B
DIGITALOCEAN HOLDINGS, INC.	489.58x	12.25x	32.02x	-.--%	13.74B
DYNATRACE, INC.	48.07x	4.86x	15.85x	-.--%	12.86B
D-WAVE QUANTUM INC.	-45.97x	149.99x	-52.19x	-	6.7B
IONOS GROUP SE	16.25x	3.35x	8.93x	-.--%	4.91B
QUALYS, INC.	26.11x	6.04x	13.62x	-.--%	5.1B
Average	-52.07x	25.20x	23.23x	0.12%	38.68B
Weighted average by Cap.	-271.81x	16.19x	49.94x	0.41%