|
Market Closed -
Nasdaq Stockholm
13:00:00 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 157.45 SEK | +0.10% |
|
-0.79% | +1.88% |
| 10-26 | Stockholm Stock Exchange rose sharply on Monday, OMXS30 index climbed 1.6 percent | FW |
| 10-22 | Broad decline on earnings-heavy Stockholm exchange, OMXS30 index down 2.0% | FW |
Company Valuation: Tele2 AB
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 | 109,368 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 2.06% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 137,553 | 137,977 | 138,858 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 0.96% | 0.31% | 0.64% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 10.6x | 19.2x | 17.5x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.78x | 5.13x | 5.59x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.4x | 1.8x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.6x | 3.52x | 3.45x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.53x | 4.44x | 4.39x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 9.89x | 9.52x | 9.27x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.1x | 17.4x | 16.4x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.5x | 16.3x | 15.8x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 6.9% | 6.15% | 6.31% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 11.02 | 11.55 | 12.1 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 7% | 7.34% | 7.68% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 14.87 | 8.194 | 8.991 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 74.1% | 141% | 135% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,378 | 31,060 | 31,659 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 13,911 | 14,494 | 14,979 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,384 | 7,918 | 8,468 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,338 | 5,637 | 6,015 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 28,185 | 28,609 | 29,490 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 157.45 | 157.45 | 157.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.58x | 4.52x | 9.88x | 7.01% | 10.98B | |
| 692.76x | 40.55x | 83.77x | - | 1,995B | |
| 13.41x | 2.54x | 6.42x | 2.83% | 158B | |
| 32.24x | 5.29x | 21.96x | 0.26% | 154B | |
| 10.41x | 2.22x | 5.97x | 5.32% | 140B | |
| 29.87x | 5.43x | 9.51x | 1.74% | 126B | |
| 7.5x | 1.33x | 4.8x | 5.99% | 78.3B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.23B | |
| 14.34x | 2.35x | 7.68x | 2.93% | 69.35B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.35B | |
| Average | 84.30x | 6.78x | 16.30x | 3.69% | 284.02B | |
| Weighted average by Cap. | 492.20x | 29.44x | 61.74x | 3.07% |
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
- Valuation Tele2 AB
Select your edition
All financial news and data tailored to specific country editions
