Company Valuation: Spotr Group AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 25.31 152.9 71.78 21.84 5.336 1.915
Change - 503.94% -53.05% -69.57% -75.57% -64.11%
Enterprise Value (EV) 1 20.76 149.6 41.51 15.02 3.969 -3.601
Change - 620.74% -72.26% -63.82% -73.58% -190.74%
P/E - - - - -0.1x -0.42x
PBR - - - - 2.64x 1.52x
PEG - - - - - 0x
Capitalization / Revenue 2.83x 21.7x 13.2x 2.77x 0.76x 0.37x
EV / Revenue 2.32x 21.3x 7.61x 1.91x 0.56x -0.7x
EV / EBITDA -2.64x -11.6x -1.7x -0.76x -0.23x 0.42x
EV / EBIT -1.73x -8.44x -1.42x -0.59x -0.19x 0.38x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - -1,102 -70.58
Distribution rate - - - - - -
Net sales 1 8.938 7.04 5.454 7.872 7.04 5.13
EBITDA 1 -7.851 -12.85 -24.35 -19.77 -17 -8.602
EBIT 1 -12.02 -17.72 -29.27 -25.34 -21.4 -9.544
Net income 1 -13.29 -18.54 -29.32 -25.35 -21.5 -9.308
Net Debt 1 -4.549 -3.223 -30.26 -6.826 -1.367 -5.516
Reference price 2 12,175.0000 31,500.0000 9,375.0000 2,812.5000 112.0000 29.7500
Nbr of stocks (in thousands) 2.08 4.85 7.66 7.77 47.6 64.4
Announcement Date 5/19/20 4/26/21 3/28/22 2/24/23 3/18/24 3/26/25
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 48.29K
25.84x9.55x15.6x0.78% 3,779B
122.39x53.41x86.68x-.--% 449B
20.74x5.91x10.35x1.45% 418B
246.44x21.98x64.36x-.--% 318B
2627.4x44.03x141.84x-.--% 270B
26.23x5.26x16.59x1.45% 242B
84.11x8.16x21.85x-.--% 134B
56.9x15.32x40.35x-.--% 129B
19.51x12.46x14.84x-.--% 102B
Average 358.84x 19.57x 45.83x 0.41% 584.17B
Weighted average by Cap. 166.90x 14.90x 29.89x 0.67%

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. SPOTR Stock
  4. Valuation Spotr Group AB