Valuation Volati AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-26 EDT			5-day change	1st Jan Change
626.00 ^SEK	+0.64%		+0.97%	-1.88%

06-26	DNB Carnegie resumes coverage of Volati with Hold and a price target of 29 kronor	FW
06-15	Volati Spinoff Salix Group Debuts on Nasdaq Stockholm	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,986	6,924	8,814	7,790	8,497	2,025	-	-
Change	-	-61.5%	27.29%	-11.62%	9.07%	-76.17%	-	-
Enterprise Value (EV) ¹	19,519	9,077	11,044	9,834	10,512	2,933	2,748	2,568
Change	-	-53.49%	21.67%	-10.96%	6.89%	-72.09%	-6.31%	-6.57%
P/E	41.8x	19.6x	30.2x	37.3x	35.7x	20x	13.6x	10.5x
PBR	9.61x	3.27x	4.01x	3.53x	3.93x	1.63x	1.52x	1.39x
PEG	-	-1.1x	-1.8x	-1.3x	2.5x	-0.3x	0.3x	0.4x
Capitalization / Revenue	2.85x	0.89x	1.13x	0.99x	1.01x	0.43x	0.41x	0.4x
EV / Revenue	3.09x	1.17x	1.42x	1.25x	1.25x	0.63x	0.56x	0.5x
EV / EBITDA	22.5x	9.5x	11.1x	10.5x	10.3x	5.9x	4.55x	3.86x
EV / EBIT	31.5x	14.5x	17.4x	18.2x	17.8x	11.1x	7.69x	6.28x
EV / FCF	50.6x	22.5x	-	14.6x	16.7x	13.4x	12x	9.58x
FCF Yield	1.98%	4.45%	-	6.84%	6%	7.46%	8.32%	10.4%
Dividend per Share ²	1.7	1.8	1.9	2	2	0.615	0.69	0.595
Rate of return	0.75%	2.06%	1.71%	2.04%	1.87%	2.41%	2.71%	2.33%
EPS ²	5.42	4.44	3.68	2.63	3	1.275	1.88	2.44
Distribution rate	31.4%	40.5%	51.6%	76%	66.7%	48.2%	36.7%	24.4%
Net sales ¹	6,309	7,751	7,796	7,866	8,419	4,691	4,938	5,104
EBITDA ¹	869	956	999	941	1,018	497.6	603.7	665.6
EBIT ¹	620	624	636	541	589	264.4	357.3	408.8
Net income ¹	496	417	356	273	302	113.6	181.4	226.3
Net Debt ¹	1,533	2,153	2,230	2,044	2,015	908.5	723.4	542.8
Reference price ²	226.50	87.20	111.00	98.10	107.00	25.50	25.50	25.50
Nbr of stocks (in thousands)	79,407	79,407	79,407	79,407	79,407	79,407	-	-
Announcement Date	2/11/22	2/10/23	2/9/24	2/12/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BERKSHIRE HATHAWAY INC.	24.15x	-	-	-.--%	1,074B
HONEYWELL INTERNATIONAL INC.	25.66x	4.29x	17.1x	2.1%	147B
HITACHI, LTD.	24.91x	1.87x	12.03x	1.1%	124B
3M COMPANY	21.55x	3.76x	12.85x	1.99%	85.54B
ILLINOIS TOOL WORKS INC.	23.62x	5.13x	17.49x	2.47%	77.02B
MITSUBISHI ELECTRIC CORPORATION	24.04x	1.84x	13.43x	1.14%	74.17B
MITSUBISHI HEAVY INDUSTRIES, LTD.	41.74x	2.51x	20.73x	0.71%	74.14B
DSM-FIRMENICH	38.29x	2.5x	12.95x	3.15%	22.58B
Average	27.99x	3.13x	15.23x	1.58%	209.88B
Weighted average by Cap.	25.14x	3.24x	15.35x	0.6%