|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.389 SEK | -1.14% |
|
+2.06% | +53.48% |
| 07-22 | Viaplay Group board member Andrea Gisle Joosen makes a small share purchase | FW |
| 07-21 | Viaplay CFO Johan Johansson buys shares for 0.5 million kronor | 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 | 6,294 | - | - |
| Change | - | -57.65% | -97.37% | 662.18% | 32.56% | 52.93% | - | - |
| Enterprise Value (EV) 1 | 34,513 | 16,972 | 5,383 | 4,217 | 9,640 | 11,917 | 11,734 | 10,916 |
| Change | - | -50.83% | -68.28% | -21.66% | 128.58% | 23.62% | -1.54% | -6.97% |
| P/E | 111x | 48x | -0.04x | 22.6x | - | -18.5x | 69.7x | 13.8x |
| PBR | 4.4x | 1.74x | -0.37x | 0.84x | 1.8x | - | - | - |
| PEG | - | -25.26x | 0x | -0x | - | - | -1x | 0x |
| Capitalization / Revenue | 2.89x | 0.99x | 0.02x | 0.17x | 0.23x | 0.29x | 0.29x | 0.3x |
| EV / Revenue | 2.73x | 1.08x | 0.29x | 0.23x | 0.55x | 0.55x | 0.55x | 0.51x |
| EV / EBITDA | 35.5x | 98.1x | -7.17x | 51.4x | 55.7x | 9.1x | 8.15x | 5.9x |
| EV / EBIT | 53.3x | -175x | -5.12x | -35.4x | -146x | 17.2x | 14.6x | 8.98x |
| 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 | 1.389 | 1.389 | 1.389 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.55x | 9.1x | -.--% | 664M | |
| 18.47x | 2.16x | 9.6x | 1.44% | 181B | |
| 46.4x | 6.58x | 28.29x | -.--% | 25.53B | |
| 18.79x | 1.86x | 18.39x | 1.71% | 5.7B | |
| 43.26x | - | - | 2.07% | 4.09B | |
| 13.45x | 0.91x | 6.09x | 6.85% | 3.68B | |
| 13.81x | 1.7x | 16.95x | 4.93% | 3.66B | |
| -6.67x | 1.96x | 7.69x | -.--% | 3.58B | |
| 16.36x | 0.62x | 4.88x | 1.17% | 3.54B | |
| 8.05x | 0.73x | 3.3x | 5.79% | 2.46B | |
| Average | 19.10x | 1.90x | 11.59x | 2.4% | 23.41B | |
| Weighted average by Cap. | 21.29x | 2.57x | 11.78x | 1.45% |
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
- Valuation Viaplay Group AB
Select your edition
All financial news and data tailored to specific country editions
