|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - SEK | -.--% |
|
-.--% | - |
| 08-11 | Revolution Race tumbles as the Stockholm Stock Exchange trades lower | FW |
| 08-10 | The Stockholm stock exchange opened the week slightly lower, the OMXS30 index fell 0.2 percent | FW |
Company Valuation: Tele2
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,993 | 58,714 | 59,923 | 75,591 | 107,163 | 112,801 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 5.26% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 140,083 | 140,754 | 142,138 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 2.82% | 0.48% | 0.98% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 10.8x | 19.6x | 17.8x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.83x | 5.18x | 5.68x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.4x | 1.7x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.72x | 3.64x | 3.57x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.62x | 4.54x | 4.5x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 9.98x | 9.67x | 9.45x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.2x | 17.7x | 16.8x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 13.8x | 15.8x | 15.5x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 7.25% | 6.31% | 6.45% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 11.22 | 11.28 | 12.57 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 6.91% | 6.95% | 7.74% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 14.99 | 8.265 | 9.139 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 74.9% | 136% | 138% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,345 | 30,975 | 31,555 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 14,038 | 14,553 | 15,044 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,514 | 7,933 | 8,473 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,412 | 5,655 | 6,106 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 27,282 | 27,954 | 29,337 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 162.40 | 162.40 | 162.40 |
| Nbr of stocks (in thousands) | 688,651 | 689,909 | 691,633 | 691,933 | 693,390 | 694,578 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 1/30/24 | 1/28/25 | 1/28/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.2x | 5.46x | 9.55x | 1.71% | 127B | |
| 19.3x | 2.13x | 8.12x | 3.91% | 68.97B | |
| 11.48x | 1.71x | 3.66x | 3.07% | 21.63B | |
| -267.09x | 8.89x | 11.08x | 2.97% | 21.03B | |
| 25.19x | 3.03x | 6.84x | 4.01% | 19.45B | |
| -8.04x | 6.67x | 15.03x | -.--% | 15.33B | |
| 13.24x | 2.61x | 6.79x | 4.95% | 13.01B | |
| 10.83x | 4.62x | 9.98x | 6.91% | 11.81B | |
| 24.2x | 3.42x | 10.05x | 4.13% | 11.29B | |
| Average | -15.63x | 4.28x | 9.01x | 3.52% | 34.38B | |
| Weighted average by Cap. | 2.38x | 4.37x | 8.95x | 2.86% |
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
- TEL2 B Stock
- 0QE5 Stock
- Valuation Tele2
Select your edition
All financial news and data tailored to specific country editions
