|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 0.1126 SEK | -3.26% |
|
+13.62% | +9.75% |
| 08-12 | Starbreeze makes Payday adaptation with 50 Cent | FW |
| 05-12 | Starbreeze reports decline in revenue and operating profit | FW |
Company Valuation: Starbreeze AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 727.4 | 1,140 | 695.8 | 309 | 170.3 | 187.5 | - | - |
| Change | - | 56.75% | -38.98% | -55.59% | -44.9% | 10.12% | - | - |
| Enterprise Value (EV) 1 | 727.4 | 1,140 | 348.5 | -38.22 | 67.66 | 154.5 | 192.5 | 187.5 |
| Change | - | 56.75% | -69.44% | -110.97% | 277.04% | 128.37% | 24.59% | -2.6% |
| P/E | - | - | 2.46x | -1.61x | -0.41x | -1.61x | - | - |
| PBR | - | - | 0.77x | 0.44x | 0.73x | 1.61x | 1.61x | - |
| PEG | - | - | - | 0x | -0x | 0x | - | - |
| Capitalization / Revenue | 5.79x | 8.94x | 1.1x | 1.66x | 0.77x | 1.31x | 1.34x | 1.36x |
| EV / Revenue | 5.79x | 8.94x | 0.55x | -0.21x | 0.31x | 1.08x | 1.38x | 1.36x |
| EV / EBITDA | - | 17.2x | 0.79x | -0.39x | 2.33x | 4.03x | 3.75x | 3.45x |
| EV / EBIT | -13.5x | 169x | 1.83x | 0.21x | -0.17x | -1.43x | 25.7x | 26.8x |
| EV / FCF | - | -14.5x | -28.1x | 0.19x | -0.51x | -2.27x | -5.35x | -6.7x |
| FCF Yield | - | -6.89% | -3.56% | 536% | -198% | -44% | -18.7% | -14.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | 0.19 | -0.13 | -0.25 | -0.07 | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 125.7 | 127.6 | 633.5 | 185.9 | 221 | 143 | 140 | 138 |
| EBITDA 1 | - | 66.38 | 439.3 | 97.64 | 29 | 38.3 | 51.4 | 54.4 |
| EBIT 1 | -53.72 | 6.746 | 190.3 | -182.4 | -400.9 | -108.4 | 7.5 | 7 |
| Net income 1 | - | -59.81 | 207.6 | -199.3 | -399.3 | -110 | 6 | 6 |
| Net Debt 1 | - | - | -347.3 | -347.2 | -102.6 | -33 | 5 | - |
| Reference price 2 | 1.0020 | 1.5790 | 0.4680 | 0.2096 | 0.1026 | 0.1126 | 0.1126 | 0.1126 |
| Nbr of stocks (in thousands) | 724,609 | 724,609 | 1,476,762 | 1,476,762 | 1,624,438 | 1,624,438 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/15/24 | 2/18/25 | 2/19/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.61x | 1.08x | 4.03x | - | 19.72M | |
| 25.14x | 9.29x | 15.12x | 0.79% | 3,679B | |
| 114.9x | 49.61x | 80.52x | -.--% | 418B | |
| 455.57x | 19.51x | 76.79x | -.--% | 91.73B | |
| 67.65x | 14.27x | 30.09x | -.--% | 89.45B | |
| 156.19x | 9.11x | 23.26x | -.--% | 80.71B | |
| 40.53x | 2.1x | 16.74x | -.--% | 74.69B | |
| 128.83x | 5.3x | 25.56x | -.--% | 46.17B | |
| -298.4x | 6.21x | 20.58x | -.--% | 41.17B | |
| 27.79x | 5.71x | 27.4x | -.--% | 36.58B | |
| Average | 71.66x | 12.22x | 32.01x | 0.09% | 455.74B | |
| Weighted average by Cap. | 43.60x | 13.07x | 23.08x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- STAR B Stock
- Valuation Starbreeze AB
Select your edition
All financial news and data tailored to specific country editions
