|
Real-time Estimate
Cboe Europe
05:19:35 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 120.45 SEK | -0.37% |
|
+2.11% | +58.20% |
| 09-23 | SEB cuts its stake in Yubico | FW |
| 09-21 | Yubico has weathered the storm, according to fund manager - EFN | FW |
Company Valuation: Yubico AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 11,281 | 20,926 | 6,605 | 10,370 | - | - |
| Change | - | 85.5% | -68.44% | 57.01% | - | - |
| Enterprise Value (EV) 1 | 10,773 | 20,138 | 5,749 | 9,292 | 9,062 | 8,764 |
| Change | - | 86.94% | -71.45% | 61.64% | -2.48% | -3.29% |
| P/E | 55x | 57.9x | 52.3x | 46.3x | 33.4x | 27.9x |
| PBR | 9.88x | 13.4x | 3.97x | 5.71x | 4.92x | 4.22x |
| PEG | - | 0.8x | -0.8x | 0.6x | 0.9x | 1.4x |
| Capitalization / Revenue | 6.12x | 9x | 2.98x | 4.72x | 4.09x | 3.64x |
| EV / Revenue | 5.84x | 8.66x | 2.59x | 4.23x | 3.58x | 3.08x |
| EV / EBITDA | 37x | 42.5x | 24.5x | 30.4x | 21.1x | 16.9x |
| EV / EBIT | 38.2x | 46x | 28.8x | 33.5x | 22.9x | 18.3x |
| EV / FCF | - | 71x | 24.9x | 48x | 42.3x | 30.5x |
| FCF Yield | - | 1.41% | 4.01% | 2.08% | 2.36% | 3.28% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 2.38 | 4.2 | 1.46 | 2.61 | 3.618 | 4.338 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,844 | 2,326 | 2,218 | 2,196 | 2,532 | 2,849 |
| EBITDA 1 | 291.3 | 473.4 | 234.4 | 305.4 | 428.7 | 518.9 |
| EBIT 1 | 281.7 | 437.5 | 199.9 | 277.4 | 395.7 | 479.4 |
| Net income 1 | 142.3 | 371.7 | 128.1 | 227.9 | 313.9 | 376.5 |
| Net Debt 1 | -508.3 | -787.6 | -856 | -1,078 | -1,308 | -1,606 |
| Reference price 2 | 131.00 | 243.00 | 76.42 | 120.90 | 120.90 | 120.90 |
| Nbr of stocks (in thousands) | 86,114 | 86,114 | 86,427 | 85,772 | - | - |
| Announcement Date | 2/16/24 | 2/13/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.32x | 4.23x | 30.43x | -.--% | 1.04B | |
| -35.94x | 32.51x | 950.21x | - | 33.77B | |
| 17.75x | 1.01x | 11.09x | 1.65% | 19.29B | |
| 24.06x | 0.79x | 18.47x | 0.5% | 11.01B | |
| -1.53x | 2.45x | 10.05x | -.--% | 6.32B | |
| 44.71x | - | - | - | 3.13B | |
| 39.04x | 4.23x | 25.53x | 1.86% | 3.18B | |
| 25.65x | - | - | 0.34% | 2.34B | |
| Average | 20.01x | 7.54x | 174.29x | 0.73% | 10.01B | |
| Weighted average by Cap. | -3.04x | 15.54x | 438.06x | 1.02% |
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
- YUBICO Stock
- Valuation Yubico AB
Select your edition
All financial news and data tailored to specific country editions
