Company Valuation: Vultus AB

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024
Market Cap 1 8.314 11.49 8.718
Change - 38.17% -24.11%
Enterprise Value (EV) 1 6.655 9.594 8.593
Change - 44.16% -10.43%
P/E -1.29x -1.25x -1.87x
PBR 1.18x 2.21x 3.53x
PEG -0.1x 0x 0x
Capitalization / Revenue 2.5x 14.3x 1.31x
EV / Revenue 2x 11.9x 1.29x
EV / EBITDA - - -
EV / EBIT -1.03x -0.99x -1.88x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -144.2 -67.38 -28.6
Distribution rate - - -
Net sales 1 3.331 0.8049 6.644
EBITDA -6.475 -9.651 -4.53
EBIT 1 -6.482 -9.68 -4.559
Net income 1 -6.446 -9.705 -4.652
Net Debt 1 -1.659 -1.893 -0.1248
Reference price 2 186.000 84.500 53.600
Nbr of stocks (in thousands) 44.7 136 163
Announcement Date 4/24/23 4/26/24 6/5/25
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x3.6x12.56x3.04% 210B
22.46x4.73x11.6x0.74% 193B
14.77x1.61x8.44x3.25% 119B
-602.19x42.83x175.97x-.--% 124B
-134.17x18.65x103.28x-.--% 120B
13.47x2.43x9.22x6.1% 78.1B
19.46x5.19x12.74x2.88% 58.18B
-17.53x7.42x12.62x-.--% 49.43B
22.77x1.89x11.94x1.37% 44.75B
Average -71.01x 9.82x 39.82x 1.93% 110.71B
Weighted average by Cap. -78.25x 10.40x 42.93x 1.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA