Valuation WS WeSports Group AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-21 EDT			5-day change	1st Jan Change
65.53 ^SEK	+0.06%		-7.04%	-1.78%

08-14	Danske Bank raises Wesports price target to 100 kronor (94), reiterates buy - BN	FW
08-14	DNB Carnegie raises the price target for Wesports to 99 kronor (91), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	1,856	1,823	-	-
Change	-	-1.78%	-	-
Enterprise Value (EV) ¹	1,678	2,117	1,955	1,718
Change	-	26.12%	-7.64%	-12.12%
P/E	24.9x	19.6x	13.7x	11.1x
PBR	1.25x	1.16x	1.04x	0.94x
PEG	-	0.8x	0.3x	0.5x
Capitalization / Revenue	0.6x	0.41x	0.38x	0.35x
EV / Revenue	0.55x	0.48x	0.4x	0.33x
EV / EBITDA	6.49x	5.27x	4.36x	3.47x
EV / EBIT	9.77x	9.73x	7.54x	5.81x
EV / FCF	12x	19.5x	8.21x	5.88x
FCF Yield	8.33%	5.12%	12.2%	17%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	2.68	3.347	4.793	5.893
Distribution rate	-	-	-	-
Net sales ¹	3,073	4,438	4,854	5,254
EBITDA ¹	258.7	401.7	448.7	495
EBIT ¹	171.8	217.7	259.3	295.7
Net income ¹	32.2	93.3	133.3	164
Net Debt ¹	-177.5	294	132.2	-104.7
Reference price ²	66.72	65.53	65.53	65.53
Nbr of stocks (in thousands)	27,818	27,818	-	-
Announcement Date	2/26/26	-	-	-

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.($)
WS WESPORTS GROUP AB	19.58x	0.48x	5.27x	-	193M
BRUNSWICK CORPORATION	19.92x	1.19x	9.44x	2.18%	5.24B
BRP INC.	29.4x	0.99x	9.58x	1.03%	5B
THOR INDUSTRIES, INC.	22.49x	0.48x	8.5x	2.61%	4.14B
TRIGANO	10.47x	0.64x	5.36x	2.52%	3.44B
YETI HOLDINGS, INC.	15.15x	1.55x	8.73x	-.--%	3.19B
NORITSU KOKI CO., LTD.	11.79x	-	-	3.75%	1.33B
GIANT MANUFACTURING CO., LTD.	34.16x	0.69x	7.74x	2.11%	1.31B
FUSHENG PRECISION CO., LTD.	10.03x	-	-	-	1.18B
Average	19.22x	0.86x	7.80x	2.03%	2.78B
Weighted average by Cap.	20.18x	0.95x	8.44x	1.85%