Valuation Vestum AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-07 EDT			5-day change	1st Jan Change
16.88 ^SEK	+1.20%		+1.93%	+90.30%

09-07	Norron Nordic Multi Strategy rose 2.89 percent in August, negative momentum exposure helped	FW
09-07	Norron Nordic Sustainable Equity rose 2.83% in August, realized gains after strong performance	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,218	6,347	2,725	4,209	3,333	6,344	-	-
Change	-	-65.16%	-57.07%	54.48%	-20.8%	90.3%	-	-
Enterprise Value (EV) ¹	18,218	6,347	4,830	5,617	5,247	6,368	6,307	6,226
Change	-	-65.16%	-23.91%	16.3%	-6.58%	21.35%	-0.96%	-1.28%
P/E	2,589x	44.3x	-7.25x	-21.5x	-24x	2.01x	-422x	563x
PBR	-	-	0.67x	1.08x	0.94x	3.89x	3.93x	3.9x
PEG	-	0x	0x	0.4x	0.8x	-0x	4x	-3x
Capitalization / Revenue	13.8x	0.92x	0.47x	0.99x	0.88x	2.78x	2.65x	2.52x
EV / Revenue	13.8x	0.92x	0.84x	1.32x	1.39x	2.79x	2.63x	2.48x
EV / EBITDA	-	6.88x	5.77x	9.38x	9.34x	23.5x	20.5x	18.4x
EV / EBIT	-	16.8x	15.2x	34.3x	57.7x	-289x	129x	76.9x
EV / FCF	-	17.5x	11.5x	27.5x	22.7x	12.9x	102x	76.9x
FCF Yield	-	5.72%	8.72%	3.63%	4.4%	7.76%	0.98%	1.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.02	0.39	-1	-0.52	-0.37	8.38	-0.04	0.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,316	6,930	5,762	4,246	3,776	2,281	2,395	2,515
EBITDA ¹	-	923	837	599	562	271	307	339
EBIT ¹	-	378	317	164	91	-22	49	81
Net income ¹	-	142	-374	-197	-137	3,148	-17	12
Net Debt ¹	-	-	2,105	1,408	1,914	24	-37	-118
Reference price ²	51.77	17.26	7.25	11.20	8.87	16.88	16.88	16.88
Nbr of stocks (in thousands)	351,908	367,645	375,809	375,809	375,809	375,809	-	-
Announcement Date	2/24/22	2/17/23	2/15/24	2/13/25	2/12/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VESTUM AB	2.01x	2.79x	23.5x	-	661M
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.49x	1.07x	5.85x	4.68%	73.2B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.04B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.22x	4.14x	26.33x	1.75%	41.7B
HOCHTIEF AG	30.35x	0.75x	12.38x	2.04%	38.2B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.29x	0.5x	7.84x	2.43%	33.51B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.78B
Average	26.39x	1.98x	16.28x	2.04%	45.58B
Weighted average by Cap.	31.85x	2.08x	16.68x	1.81%