Company Valuation: Swvl Holdings Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 - 18.78 11.35 68.42 18.93
Change - - -39.55% 502.82% -72.33%
Enterprise Value (EV) 1 - 19.58 10.22 64.67 16.45
Change - - -47.8% 532.67% -74.56%
P/E - -0.14x 6.11x -5.34x 15.9x
PBR -13.1x 2.79x 1.27x 27.7x 3.2x
PEG - - -0x 0x -0x
Capitalization / Revenue - 0.36x 0.5x 3.98x 0.78x
EV / Revenue - 0.38x 0.45x 3.76x 0.68x
EV / EBITDA - -0.36x -1.28x -7.5x -60.8x
EV / EBIT - -0.35x -1.23x -7.38x -33.5x
EV / FCF - 3.76x -0.45x -53.7x -4.4x
FCF Yield - 26.6% -220% -1.86% -22.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - -24.5 0.274 -1.194 0.1199
Distribution rate - - - - -
Net sales 1 38.35 51.49 22.85 17.21 24.17
EBITDA 1 -100.3 -54.28 -8.004 -8.624 -0.2704
EBIT 1 -100.5 -56.23 -8.312 -8.757 -0.4909
Net income 1 -141.4 -116.5 3.056 -10.34 1.313
Net Debt 1 60.12 0.8048 -1.129 -3.754 -2.481
Reference price 2 247.500 3.425 1.674 6.383 1.900
Nbr of stocks (in thousands) - 5,482 6,782 10,720 9,964
Announcement Date 4/15/22 10/31/23 4/30/24 4/2/25 4/20/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.26M
15.34x2.74x10.16x2.37% 26.31B
10.56x5.14x15.56x3.93% 26.48B
7.64x3.92x8.15x0.83% 23.81B
-42.5x0.34x30.55x-.--% 13.57B
13.5x1.6x8.16x3.12% 8.93B
13.11x1.98x12.45x2.18% 6.84B
10.03x1.96x10.94x2% 5.74B
6.77x1.3x4.12x8.12% 5.5B
16.53x4.19x11.71x3.06% 5.31B
Average 5.66x 2.58x 12.42x 2.85% 12.25B
Weighted average by Cap. 5.56x 3.06x 13.01x 2.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Swvl Holdings Corp.

Historical PBR trend

Valuation ratios - PBR - Swvl Holdings Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Swvl Holdings Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Swvl Holdings Corp.

  1. Stock Market
  2. Stocks
  3. SWVL Stock
  4. Valuation Swvl Holdings Corp.