|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 2.420 SEK | +0.83% |
|
-3.97% | +39.88% |
| 09-16 | Disney takes some of the NHL rights from Viaplay - Di | FW |
| 09-14 | Viaplay Group's Sweden chief Jonas Karlén buys shares for SEK 0.2m | FW |
Company Valuation: Viaplay Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,572 | 15,490 | 407.3 | 3,104 | 4,115 | 5,297 | - | - |
| Change | - | -57.65% | -97.37% | 662.18% | 32.56% | 28.71% | - | - |
| Enterprise Value (EV) 1 | 34,513 | 16,972 | 5,383 | 4,217 | 9,640 | 10,920 | 10,737 | 9,919 |
| Change | - | -50.83% | -68.28% | -21.66% | 128.58% | 13.28% | -1.68% | -7.62% |
| P/E | 111x | 48x | -0.04x | 22.6x | - | -15.6x | 58.6x | 11.6x |
| PBR | 4.4x | 1.74x | -0.37x | 0.84x | 1.8x | - | - | - |
| PEG | - | -25.26x | 0x | -0x | - | - | -0x | 0x |
| Capitalization / Revenue | 2.89x | 0.99x | 0.02x | 0.17x | 0.23x | 0.25x | 0.25x | 0.25x |
| EV / Revenue | 2.73x | 1.08x | 0.29x | 0.23x | 0.55x | 0.51x | 0.5x | 0.47x |
| EV / EBITDA | 35.5x | 98.1x | -7.17x | 51.4x | 55.7x | 8.34x | 7.45x | 5.36x |
| EV / EBIT | 53.3x | -175x | -5.12x | -35.4x | -146x | 15.8x | 13.4x | 8.16x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.21 | 4.13 | -124.6 | 0.03 | - | -0.0751 | 0.0199 | 0.1007 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,661 | 15,691 | 18,567 | 18,490 | 17,682 | 21,614 | 21,476 | 21,296 |
| EBITDA 1 | 973 | 173 | -751 | 82 | 173 | 1,310 | 1,441 | 1,850 |
| EBIT 1 | 647 | -97 | -1,052 | -119 | -66 | 692.4 | 803.8 | 1,215 |
| Net income | 325 | 323 | -9,747 | 106 | - | - | - | - |
| Net Debt 1 | -2,059 | 1,482 | 4,976 | 1,113 | 5,525 | 5,623 | 5,440 | 4,623 |
| Reference price 2 | 469.200 | 198.050 | 5.175 | 0.678 | 0.905 | 1.169 | 1.169 | 1.169 |
| Nbr of stocks (in thousands) | 77,948 | 78,226 | 78,226 | 4,578,226 | 4,546,892 | 4,530,692 | - | - |
| Announcement Date | 2/8/22 | 2/14/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.9x | 2.12x | 9.46x | 1.47% | 176B | |
| 10.48x | 1.45x | 6.23x | 0.93% | 24.85B | |
| 41.15x | 5.93x | 25.51x | -.--% | 22.65B | |
| 17.57x | 1.87x | 19.93x | 1.72% | 5.67B | |
| 4.87x | 1.97x | 5.52x | 4.76% | 4.79B | |
| 14.28x | 0.71x | 5.66x | 8.2% | 4.85B | |
| 12.33x | 1.01x | 7.64x | 1.59% | 4.4B | |
| 45.74x | - | - | 1.96% | 4.36B | |
| 7.4x | 0.96x | 3.07x | 3.95% | 4.31B | |
| Average | 19.08x | 2.00x | 10.38x | 2.73% | 28.04B | |
| Weighted average by Cap. | 19.14x | 2.32x | 10.55x | 1.54% |
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
- VPLAY B Stock
- VPLAY A Stock
- Valuation Viaplay Group AB
Select your edition
All financial news and data tailored to specific country editions
