Company Valuation: Smart Eye AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,154 1,020 3,125 2,268 2,989 2,179 - -
Change - -75.45% 206.5% -27.43% 31.79% -27.08% - -
Enterprise Value (EV) 1 3,955 1,020 3,050 2,295 2,897 2,438 2,237 1,968
Change - -74.21% 199.14% -24.76% 26.25% -15.84% -8.24% -12.02%
P/E -32.8x -3x -41.3x -9.84x -17.3x 33.1x 9.89x 8.21x
PBR - - 2x 1.33x 1.8x 1.49x 1.29x 1.11x
PEG - -0x 0.5x -0x 0.6x -0x 0x 0.4x
Capitalization / Revenue 37.9x 4.64x 10.3x 6.39x 7.4x 2.93x 2.16x 1.84x
EV / Revenue 36.1x 4.64x 10.1x 6.46x 7.18x 3.27x 2.21x 1.66x
EV / EBITDA -55.1x -5.52x -24.8x -27.9x 597x 9x 4.74x 3.41x
EV / EBIT -30.2x -2.97x -10.8x -9.17x -17.7x 23.9x 7.5x 4.93x
EV / FCF -37.7x -3.7x -117x -10.4x -18.5x 222x 10.2x 7.32x
FCF Yield -2.65% -27% -0.85% -9.62% -5.39% 0.45% 9.83% 13.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -5.99 -15.31 -2.15 -6.23 -4.55 1.68 5.62 6.77
Distribution rate - - - - - - - -
Net sales 1 109.7 219.5 302.2 355 403.7 745.1 1,011 1,184
EBITDA 1 -71.71 -184.8 -122.9 -82.33 4.856 270.9 471.6 578
EBIT 1 -130.9 -343 -282.9 -250.3 -163.5 102 298.2 399.6
Net income 1 -132.7 -340.3 -75.54 -230.4 -172.8 76 251.2 339
Net Debt 1 -199.5 0.089 -74.72 27.1 -91.45 259 58 -211
Reference price 2 196.60 45.86 88.80 61.30 78.75 55.60 55.60 55.60
Nbr of stocks (in thousands) 21,129 22,233 35,192 36,996 37,954 39,199 - -
Announcement Date 2/23/22 3/23/23 2/21/24 2/18/25 2/17/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.1x3.27x9x - 228M
20.42x13.03x15.52x-.--% 107B
14.71x3.97x8.3x-.--% 106B
34.1x4.27x12.75x-.--% 47.19B
25.56x5.25x12.69x-.--% 45.54B
16.21x5.81x14.86x0.88% 40.28B
15.84x6.11x12.48x-.--% 15.3B
24.69x2.26x13.05x-.--% 13.95B
27.61x - - 3.52% 11.13B
74.28x4.51x18.46x-.--% 9.76B
Average 28.65x 5.39x 13.01x 0.49% 39.66B
Weighted average by Cap. 22.19x 6.91x 12.65x 0.19%

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. SEYE Stock
  4. Valuation Smart Eye AB