|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - SEK | -.--% |
|
-.--% | - |
| 09:52am | Capital Fund Management becomes a new public short seller in Tele2 | FW |
| 03:33am | Simplicity Likviditet rose 0.22 percent in August, high activity in the primary market | 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 | 117,428 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 9.58% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 144,710 | 145,382 | 146,765 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 6.21% | 0.46% | 0.95% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 11.3x | 20.5x | 18.6x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 5.03x | 5.39x | 5.91x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.5x | 1.8x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.87x | 3.79x | 3.72x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.77x | 4.69x | 4.65x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 10.3x | 9.99x | 9.76x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.6x | 18.3x | 17.3x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.3x | 16.4x | 16x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 7.02% | 6.11% | 6.25% |
| 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% | 6.64% | 6.67% | 7.44% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 15.01 | 8.252 | 9.086 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 74.8% | 137% | 138% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,346 | 30,984 | 31,584 |
| 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 | 10,417 | 5,648 | 6,083 |
| 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 | 169.05 | 169.05 | 169.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.21x | 5.29x | 9.26x | 1.75% | 123B | |
| 19.78x | 2.17x | 8.32x | 3.71% | 72.16B | |
| 12.48x | 1.78x | 3.79x | 2.91% | 22.57B | |
| 32.1x | 3.03x | 6.85x | 3.96% | 19.77B | |
| -213.16x | 8.61x | 10.74x | 3.17% | 19.68B | |
| -8.45x | 6.74x | 15.05x | -.--% | 16.05B | |
| 13.86x | 2.71x | 7.05x | 4.71% | 13.55B | |
| 11.26x | 4.77x | 10.31x | 6.64% | 12.24B | |
| 13.61x | 3.55x | 6.6x | 6.14% | 12.07B | |
| Average | -9.92x | 4.29x | 8.66x | 3.67% | 34.57B | |
| Weighted average by Cap. | 6.74x | 4.25x | 8.73x | 2.92% |
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
