|
Real-time Estimate
Cboe Europe
06:41:58 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 36.11 SEK | +2.47% |
|
+4.20% | -12.47% |
| 03:24am | Stockholm exchange opens lower, telecom bucks trend with Ericsson in the lead | FW |
| 02:47am | Stockholm exchange expected to open lower Thursday, Nordea's buyback pause worries analysts | FW |
Company Valuation: Wallenstam AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55,440 | 28,974 | 36,020 | 31,366 | 26,525 | 22,413 | - | - |
| Change | - | -47.74% | 24.32% | -12.92% | -15.44% | -15.5% | - | - |
| Enterprise Value (EV) 1 | 83,525 | 57,075 | 65,045 | 61,718 | 59,612 | 56,603 | 57,658 | 58,311 |
| Change | - | -31.67% | 13.96% | -5.11% | -3.41% | -5.05% | 1.86% | 1.13% |
| P/E | 11.7x | 25.8x | -78.1x | 39.8x | 10.3x | 12.8x | 14.2x | 12.7x |
| PBR | 1.81x | 0.92x | 1.18x | 1.01x | 0.82x | 0.63x | 0.6x | 0.57x |
| PEG | - | -0.3x | 1x | -0x | 0x | -0.4x | -1.44x | 1.1x |
| Capitalization / Revenue | 23.9x | 11.6x | 13.2x | 10.7x | 8.62x | 7.11x | 6.78x | 6.46x |
| EV / Revenue | 35.9x | 22.9x | 23.8x | 21.1x | 19.4x | 18x | 17.4x | 16.8x |
| EV / EBITDA | 55.2x | 26.4x | 38.1x | 32.3x | 30.4x | 28.4x | 27.6x | 26.6x |
| EV / EBIT | 55.2x | 26.4x | 38.1x | 32.3x | 30.4x | 28.4x | 27.3x | 26.1x |
| EV / FCF | -63.2x | -17x | -59.5x | -62.7x | -15.3x | -140x | -287x | 430x |
| FCF Yield | -1.58% | -5.89% | -1.68% | -1.6% | -6.55% | -0.71% | -0.35% | 0.23% |
| Dividend per Share 2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.55 | 0.6 | 0.65 | 0.7 |
| Rate of return | 0.71% | 1.37% | 0.91% | 1.05% | 1.33% | 1.7% | 1.84% | 1.99% |
| EPS 2 | 7.2 | 1.7 | -0.7 | 1.2 | 4 | 2.75 | 2.479 | 2.769 |
| Distribution rate | 8.33% | 35.3% | -71.4% | 41.7% | 13.8% | 21.8% | 26.2% | 25.3% |
| Net sales 1 | 2,324 | 2,490 | 2,730 | 2,922 | 3,077 | 3,151 | 3,304 | 3,470 |
| EBITDA 1 | 1,514 | 2,160 | 1,707 | 1,908 | 1,959 | 1,996 | 2,092 | 2,193 |
| EBIT 1 | 1,514 | 2,160 | 1,707 | 1,908 | 1,959 | 1,991 | 2,115 | 2,236 |
| Net income 1 | 4,717 | 1,103 | -450 | 774 | 2,564 | 1,171 | 1,322 | 1,374 |
| Net Debt 1 | 28,085 | 28,101 | 29,025 | 30,352 | 33,087 | 34,191 | 35,246 | 35,898 |
| Reference price 2 | 84.00 | 43.90 | 54.70 | 47.80 | 41.38 | 35.24 | 35.24 | 35.24 |
| Nbr of stocks (in thousands) | 660,000 | 660,000 | 658,500 | 656,200 | 641,000 | 636,000 | - | - |
| Announcement Date | 2/8/22 | 2/8/23 | 2/8/24 | 2/6/25 | 2/4/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.81x | 17.98x | 28.36x | 1.7% | 2.23B | |
| 59.04x | - | - | - | 63.25B | |
| 12.53x | 4.39x | 11.26x | 3.84% | 39.65B | |
| 8.31x | 1.48x | 8.22x | 4.26% | 27.66B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 16.97x | 3.84x | 15.45x | 1.44% | 26.01B | |
| 13.21x | 3.02x | 14.45x | 2.65% | 24.22B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 9.84x | 1.92x | 7.92x | 4.27% | 19.78B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.72x | 4.13x | 10.79x | 3.32% | 26.91B | |
| Weighted average by Cap. | 21.97x | 2.72x | 9.13x | 3.68% |
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
- WALL B Stock
- Valuation Wallenstam AB
Select your edition
All financial news and data tailored to specific country editions
