Valuation Tele2 CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^SEK	-.--%		-.--%	-

06-26	Stockholm stocks open lower, Orrön jumps on major Norwegian deal, OMXS30 down 0.6%	FW
06-15	Commodities and Industrials Show Strength on Stockholm Exchange, OMXS30 Index Gains 1.4 Percent	FW

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	122,315	-	-
Change	-	-34.02%	2.06%	26.15%	41.77%	14.14%	-	-
Enterprise Value (EV) ¹	118,674	89,822	89,891	105,924	136,243	148,867	149,114	150,313
Change	-	-24.31%	0.08%	17.84%	28.62%	9.27%	0.17%	0.8%
P/E	20.8x	10.6x	16.1x	19.6x	23.5x	13.2x	21.2x	19.1x
PBR	2.86x	2.48x	2.63x	3.42x	4.81x	4.97x	5.36x	5.78x
PEG	-	0.4x	-0.5x	5.54x	1.3x	0x	-0.6x	1.8x
Capitalization / Revenue	3.32x	2.09x	2.06x	2.56x	3.59x	4.03x	3.95x	3.88x
EV / Revenue	4.43x	3.2x	3.09x	3.58x	4.56x	4.91x	4.82x	4.77x
EV / EBITDA	10.9x	7.88x	7.56x	8.72x	10.2x	10.7x	10.5x	10.2x
EV / EBIT	23x	13x	15.7x	18.2x	20.6x	14.8x	18.6x	17.5x
EV / FCF	17x	19.2x	15.1x	18.2x	17.8x	14.7x	16.5x	16.2x
FCF Yield	5.87%	5.22%	6.63%	5.48%	5.61%	6.8%	6.05%	6.18%
Dividend per Share ²	6.75	19.8	6.9	6.35	10.5	10.85	11.12	12.35
Rate of return	5.23%	23.3%	7.97%	5.81%	6.79%	6.15%	6.31%	7.01%
EPS ²	6.21	8.03	5.37	5.56	6.58	13.39	8.328	9.211
Distribution rate	109%	247%	128%	114%	160%	81.1%	134%	134%
Net sales ¹	26,789	28,102	29,099	29,583	29,890	30,333	30,939	31,524
EBITDA ¹	10,900	11,395	11,885	12,149	13,397	13,862	14,183	14,680
EBIT ¹	5,169	6,890	5,734	5,817	6,615	10,091	8,019	8,567
Net income ¹	4,306	5,574	3,735	3,870	4,587	9,571	5,747	6,219
Net Debt ¹	29,681	31,108	29,968	30,333	29,080	26,552	26,799	27,998
Reference price ²	129.10	85.10	86.54	109.25	154.55	176.35	176.35	176.35
Nbr of stocks (in thousands)	688,651	689,909	691,633	691,933	693,390	693,556	-	-
Announcement Date	2/1/22	1/31/23	1/30/24	1/28/25	1/28/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHARTI AIRTEL LIMITED	40.06x	6.08x	10.69x	1.12%	119B
SOFTBANK CORP.	17.12x	2.03x	7.8x	4.32%	60.63B
MTN GROUP LIMITED	13.72x	1.98x	4.23x	2.56%	25.18B
CELLNEX TELECOM, S.A.	-113.71x	8.97x	11.25x	2.72%	21.54B
ROGERS COMMUNICATIONS INC.	13.45x	2.93x	6.61x	4.04%	18.92B
VODAFONE IDEA LIMITED	-5.84x	7.91x	18.77x	-.--%	16.15B
ETIHAD ETISALAT COMPANY	12.56x	2.47x	6.43x	5.16%	12.41B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	26.62x	3.62x	10.63x	3.76%	12.11B
SAFARICOM PLC	14.46x	3.43x	6.71x	5.48%	10.4B
Average	2.05x	4.38x	9.24x	3.24%	32.97B
Weighted average by Cap.	15.19x	4.67x	9.45x	2.56%