|
Real-time Estimate
Cboe Europe
05:01:00 2026-08-26 EDT
|
5-day change | 1st Jan Change | ||
| 108.65 SEK | +1.45% |
|
+3.80% | +30.31% |
| 12:24am | Storytel launches share buyback program of up to €27.2m to cover incentive plan | FW |
| 08-25 | Stockholm stocks lifted by lower oil prices, OMXS30 index rose 0.8 percent | FW |
Company Valuation: Storytel AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,273 | 3,409 | 3,104 | 5,308 | 6,478 | 8,282 | - | - |
| Change | - | -69.76% | -8.93% | 70.98% | 22.05% | 27.83% | - | - |
| Enterprise Value (EV) 1 | 10,280 | 3,848 | 2,847 | 5,335 | 6,342 | 7,930 | 7,382 | 6,757 |
| Change | - | -62.56% | -26.01% | 87.36% | 18.87% | 25.05% | -6.92% | -8.46% |
| P/E | -27x | -8.03x | -3.79x | 27.1x | 13.5x | 17.3x | 14.6x | 12.3x |
| PBR | 5.53x | 1.55x | 2.44x | 3.42x | 3.41x | 3.69x | 3.11x | 2.62x |
| PEG | - | 0.82x | -0x | -0x | 0x | -40.3x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.65x | 1.07x | 0.89x | 1.4x | 1.61x | 1.88x | 1.74x | 1.63x |
| EV / Revenue | 3.33x | 1.2x | 0.82x | 1.4x | 1.58x | 1.8x | 1.55x | 1.33x |
| EV / EBITDA | -55.8x | 41.7x | 11.5x | 8.87x | 8.38x | 8.73x | 7.06x | 5.77x |
| EV / EBIT | -28.4x | -9.89x | -40.2x | 17.6x | 14.7x | 13.6x | 10.5x | 8.17x |
| EV / FCF | -18.8x | -10.8x | 58.4x | 13.3x | 15.4x | 15.8x | 9.48x | 7.69x |
| FCF Yield | -5.31% | -9.28% | 1.71% | 7.52% | 6.48% | 6.34% | 10.6% | 13% |
| Dividend per Share 2 | - | - | - | - | 1.5 | 2.08 | 2.51 | 2.98 |
| Rate of return | - | - | - | - | 1.79% | 1.94% | 2.34% | 2.78% |
| EPS 2 | -6.11 | -5.51 | -10.63 | 2.54 | 6.22 | 6.193 | 7.342 | 8.682 |
| Distribution rate | - | - | - | - | 24.1% | 33.6% | 34.2% | 34.3% |
| Net sales 1 | 3,088 | 3,200 | 3,489 | 3,798 | 4,023 | 4,395 | 4,771 | 5,091 |
| EBITDA 1 | -184.3 | 92.19 | 247.8 | 601.7 | 756.6 | 908.3 | 1,046 | 1,172 |
| EBIT 1 | -361.8 | -389 | -70.8 | 303.5 | 431.9 | 583.3 | 702.1 | 827.2 |
| Net income 1 | -410.1 | -383 | -819.2 | 196.7 | 483 | 484 | 576.7 | 685.1 |
| Net Debt 1 | -993.1 | 439.5 | -257 | 27 | -136.4 | -351 | -900 | -1,524 |
| Reference price 2 | 165.10 | 44.23 | 40.26 | 68.80 | 83.80 | 107.10 | 107.10 | 107.10 |
| Nbr of stocks (in thousands) | 68,282 | 77,073 | 77,108 | 77,151 | 77,307 | 77,325 | - | - |
| Announcement Date | 2/18/22 | 2/16/23 | 2/15/24 | 2/12/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.29x | 1.8x | 8.73x | 1.94% | 874M | |
| 31.03x | 2.11x | 16.12x | -.--% | 2.69B | |
| 16.19x | - | - | 3.09% | 123M | |
| 5.82x | 0.04x | 0.22x | - | 58.53M | |
| Average | 17.58x | 1.32x | 8.36x | 1.68% | 937.05M | |
| Weighted average by Cap. | 26.94x | 2.01x | 14.08x | 0.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STORY B Stock
- Valuation Storytel AB
Select your edition
All financial news and data tailored to specific country editions
