|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 168.50 SEK | -2.74% |
|
-1.17% | +9.03% |
| 09-18 | Stockholm stock market opens roughly flat, telecom operators slide | FW |
| 09-17 | Stockholm's stock market opens higher, OMXS30 index gains 0.8 percent | 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 | 117,041 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 9.22% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 144,324 | 144,995 | 146,379 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 5.93% | 0.47% | 0.95% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 11.2x | 20.4x | 18.5x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 5.01x | 5.37x | 5.89x |
| 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 | 3.86x | 3.78x | 3.71x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.76x | 4.68x | 4.64x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 10.3x | 9.98x | 9.75x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.5x | 18.3x | 17.3x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.2x | 16.3x | 16x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 7.04% | 6.13% | 6.26% |
| 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% | 6.66% | 6.7% | 7.46% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 15.01 | 8.25 | 9.084 |
| 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 | 30,982 | 31,580 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 14,017 | 14,524 | 15,013 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,514 | 7,932 | 8,470 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,416 | 5,647 | 6,080 |
| 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 | 168.50 | 168.50 | 168.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.23x | 4.76x | 10.3x | 6.66% | 11.87B | |
| 29.12x | 5.27x | 9.23x | 1.76% | 121B | |
| 19.97x | 2.22x | 8.45x | 3.61% | 75.73B | |
| 13.84x | 1.78x | 3.8x | 3.1% | 22.02B | |
| 31.23x | 2.99x | 6.76x | 4.07% | 18.96B | |
| -220.89x | 8.55x | 10.62x | 3.25% | 19.02B | |
| -8.2x | 6.86x | 15.37x | -.--% | 15.72B | |
| 13.42x | 2.64x | 6.86x | 4.86% | 13.2B | |
| 25.78x | 3.52x | 10.5x | 3.97% | 12.12B | |
| 12.29x | 3.23x | 6.01x | 6.79% | 10.92B | |
| Average | -7.22x | 4.18x | 8.79x | 3.81% | 32.08B | |
| Weighted average by Cap. | 7.38x | 4.19x | 8.79x | 2.99% |
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
