Company Valuation: Skolon AB

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 668.9 846.8 769.8 530.9 - -
Change - 26.59% -9.09% -31.03% - -
Enterprise Value (EV) 1 668.9 824 742.1 476.9 444.9 375.9
Change - 23.18% -9.94% -35.74% -6.71% -15.51%
P/E 86.9x -160x -132x 400x 25.3x 10.5x
PBR - 71.3x 104x 66.7x 18.3x 6.69x
PEG - 1x -13.2x -3x 0x 0x
Capitalization / Revenue - 5.56x 3.67x 2.06x 1.54x 1.15x
EV / Revenue - 5.41x 3.54x 1.85x 1.29x 0.81x
EV / EBITDA - -1,021x 1,118x 59.6x 15.3x 6.06x
EV / EBIT - -152x -148x 477x 22.2x 7.52x
EV / FCF - -113x 220x 18.3x 13.5x 5.45x
FCF Yield - -0.89% 0.45% 5.45% 7.42% 18.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.29 -0.2 -0.22 0.05 0.79 1.9
Distribution rate - - - - - -
Net sales 1 - 152.3 209.6 258 345 463
EBITDA 1 - -0.807 0.664 8 29 62
EBIT 1 - -5.423 -5.026 1 20 50
Net income 1 7.682 -5.25 -5.908 1 21 50
Net Debt 1 - -22.8 -27.71 -54 -86 -155
Reference price 2 25.20 31.90 29.00 20.00 20.00 20.00
Nbr of stocks (in thousands) 26,544 26,544 26,544 26,544 - -
Announcement Date 2/14/24 2/14/25 2/19/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
404x1.87x60.27x-.--% 54.06M
13.62x0.69x4.62x3.76% 7.86B
6.73x0.6x2.94x-.--% 5.58B
14.81x2.15x7.94x - 4.31B
129.4x6.7x46.12x-.--% 4B
9.93x - - - 3.32B
10.71x - - - 1.97B
Average 84.17x 2.40x 24.38x 0.94% 3.87B
Weighted average by Cap. 29.61x 2.06x 12.60x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Skolon AB

Historical PBR trend

Valuation ratios - PBR - Skolon AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Skolon AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Skolon AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - Skolon AB