|
Market Closed -
London S.E.
11:36:25 2018-05-22 EDT
|
5-day change | 1st Jan Change | ||
| 113.00 SEK | -0.44% |
|
-.--% | - |
| 10-06 | Stockholm exchange gains, SEB falls on CEO departure, OMXS30 index up 0.8% | FW |
| 10-06 | Broad gains on Stockholm exchange, OMXS30 index rises 1.2% | 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 | 108,907 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 1.63% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 136,219 | 137,034 | 138,467 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | -0.02% | 0.6% | 1.05% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 10.5x | 19.1x | 17.4x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.68x | 5x | 5.42x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.4x | 1.82x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.59x | 3.51x | 3.45x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.49x | 4.42x | 4.38x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 9.71x | 9.42x | 9.22x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11x | 17.4x | 16.4x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 13.5x | 15.5x | 15.2x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 7.42% | 6.45% | 6.59% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 11.2 | 11.29 | 12.51 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 7.15% | 7.2% | 7.98% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 14.98 | 8.2 | 8.984 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 74.8% | 138% | 139% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,361 | 31,004 | 31,597 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 14,035 | 14,544 | 15,025 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,424 | 7,898 | 8,441 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,372 | 5,610 | 6,026 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 27,312 | 28,127 | 29,561 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 156.75 | 156.75 | 156.75 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 2254.15x | 50.95x | 104.66x | - | 2,322B | |
| 35.1x | 6.78x | 28.15x | 0.17% | 234B | |
| 15.04x | 2.74x | 6.94x | 2.52% | 177B | |
| 10.32x | 2.41x | 6.48x | 4.58% | 166B | |
| 27.79x | 5.09x | 8.92x | 1.87% | 115B | |
| 7.2x | 1.31x | 4.75x | 6.15% | 76.54B | |
| 18.82x | 2.16x | 8.2x | 3.76% | 72.36B | |
| 14.5x | 2.36x | 7.78x | 2.91% | 69.71B | |
| 14.02x | 1.46x | 4.95x | 3.22% | 38.72B | |
| Average | 266.33x | 8.36x | 20.09x | 3.15% | 363.55B | |
| Weighted average by Cap. | 1,605.69x | 37.24x | 77.83x | 2.66% |
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 AB
Select your edition
All financial news and data tailored to specific country editions
