|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 162.50 SEK | +1.88% |
|
+6.56% | +5.18% |
| 10-20 | ABB earnings report dragged down Stockholm exchange, OMXS30 index fell 0.9 percent | FW |
| 10-20 | Barclays warns of AI and satellite broadband risks for telecom operators, upgrades Telia | 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 | 111,868 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 4.39% | - | - |
| Enterprise Value (EV) 1 | 118,674 | 89,822 | 89,891 | 105,924 | 136,243 | 140,069 | 139,605 | 140,484 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 2.81% | -0.33% | 0.63% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 10.7x | 19.5x | 17.7x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.72x | 5.24x | 5.7x |
| 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 | 3.68x | 3.6x | 3.53x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.61x | 4.49x | 4.44x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 10.1x | 9.59x | 9.32x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.3x | 17.6x | 16.4x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.7x | 16.3x | 15.9x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 6.81% | 6.15% | 6.29% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 10.98 | 11.52 | 12.06 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 6.82% | 7.15% | 7.49% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 15.02 | 8.27 | 9.075 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 73.1% | 139% | 133% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,410 | 31,065 | 31,667 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 13,932 | 14,556 | 15,074 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,441 | 7,954 | 8,545 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,340 | 5,638 | 6,018 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 28,200 | 27,737 | 28,615 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 161.05 | 161.05 | 161.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 1553.55x | 43.32x | 88.17x | - | 2,008B | |
| 36.64x | 5.68x | 23.57x | 0.23% | 174B | |
| 14.25x | 2.65x | 6.69x | 2.66% | 167B | |
| 9.76x | 2.38x | 6.38x | 4.78% | 159B | |
| 29.25x | 5.32x | 9.32x | 1.78% | 123B | |
| 7.34x | 1.32x | 4.79x | 6.06% | 77.72B | |
| 19.43x | 2.21x | 8.38x | 3.59% | 74.53B | |
| 14.71x | 2.39x | 7.83x | 2.86% | 70.76B | |
| 13.38x | 1.42x | 4.84x | 3.38% | 36.98B | |
| Average | 188.70x | 7.41x | 17.77x | 3.17% | 321.35B | |
| Weighted average by Cap. | 1,084.80x | 31.10x | 64.38x | 2.86% |
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
- TEL2 A Stock
- Valuation Tele2 AB
Select your edition
All financial news and data tailored to specific country editions
