|
Market Closed -
Nasdaq Stockholm
20:00:00 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 169.20 SEK | -1.46% |
|
-0.53% | +6.35% |
| 09-30 | Handelsbanken lowers target price for Addlife to 197 kronor (200), reiterates buy - BN | FW |
| 09-29 | DNB Carnegie raises target price for Addlife to SEK 186 (185), reiterates buy | FW |
Company Valuation: AddLife AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 46,512 | 13,229 | 13,331 | 16,732 | 19,389 | 20,619 | - | - |
| Change | - | -71.56% | 0.77% | 25.51% | 15.88% | 6.35% | - | - |
| Enterprise Value (EV) 1 | 50,269 | 13,229 | 18,523 | 21,652 | 23,437 | 24,461 | 23,984 | 23,425 |
| Change | - | -73.68% | 40.02% | 16.89% | 8.24% | 4.37% | -1.95% | -2.33% |
| P/E | 63.5x | 27.5x | 70.1x | 66.7x | 34.7x | 38.7x | 30.3x | 26.9x |
| PBR | 10.8x | - | 2.69x | 2.95x | 3.56x | 3.5x | 3.24x | 2.99x |
| PEG | - | -0.8x | -1.2x | 2.1x | 0x | -8.36x | 1.1x | 2.1x |
| Capitalization / Revenue | 5.82x | 1.46x | 1.38x | 1.63x | 1.86x | 1.88x | 1.75x | 1.65x |
| EV / Revenue | 6.29x | 1.46x | 1.91x | 2.1x | 2.24x | 2.23x | 2.04x | 1.87x |
| EV / EBITDA | 34.1x | 8.65x | 12.3x | 14.1x | 13x | 14x | 12.5x | 11.4x |
| EV / EBIT | 50.5x | 16.4x | 31.7x | 30x | 23.6x | 25.8x | 22.3x | 19.8x |
| EV / FCF | 57.4x | - | 40.6x | 26.6x | 20.6x | 29.6x | 22.9x | 20.2x |
| FCF Yield | 1.74% | - | 2.46% | 3.76% | 4.86% | 3.38% | 4.37% | 4.94% |
| Dividend per Share 2 | 2 | - | 0.5 | 0.75 | 1.5 | 1.687 | 2.097 | 2.35 |
| Rate of return | 0.52% | - | 0.46% | 0.55% | 0.94% | 1% | 1.24% | 1.39% |
| EPS 2 | 6.01 | 3.95 | 1.56 | 2.06 | 4.59 | 4.378 | 5.58 | 6.29 |
| Distribution rate | 33.3% | - | 32.1% | 36.4% | 32.7% | 38.5% | 37.6% | 37.4% |
| Net sales 1 | 7,993 | 9,084 | 9,685 | 10,286 | 10,442 | 10,952 | 11,784 | 12,512 |
| EBITDA 1 | 1,474 | 1,530 | 1,504 | 1,533 | 1,802 | 1,750 | 1,914 | 2,056 |
| EBIT 1 | 996 | 808 | 585 | 721 | 993 | 946.8 | 1,077 | 1,186 |
| Net income 1 | 719 | 480 | 190 | 252 | 560 | 533.8 | 679.1 | 765.4 |
| Net Debt 1 | 3,757 | - | 5,192 | 4,920 | 4,048 | 3,842 | 3,365 | 2,806 |
| Reference price 2 | 381.40 | 108.60 | 109.40 | 137.30 | 159.10 | 169.20 | 169.20 | 169.20 |
| Nbr of stocks (in thousands) | 121,952 | 121,812 | 121,857 | 121,864 | 121,864 | 121,864 | - | - |
| Announcement Date | 04/02/22 | 02/02/23 | 02/02/24 | 05/02/25 | 04/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.65x | 2.23x | 13.98x | 1% | 2.05B | |
| 27.63x | 3.84x | 14.83x | 2.64% | 169B | |
| 18.25x | 3.37x | 12.04x | 3.26% | 110B | |
| 21.42x | 4.21x | 14.72x | 1.31% | 106B | |
| 25.26x | 2.48x | 10.04x | 2.86% | 73.87B | |
| 16.92x | 0.2x | 12.42x | 0.77% | 58.98B | |
| 29.48x | 7.29x | 18.84x | 1.36% | 51.28B | |
| 34.07x | 3.32x | 11.38x | 2.22% | 48.16B | |
| 35.11x | 8.73x | 24.55x | -.--% | 40.84B | |
| 34.3x | 6.01x | 18.87x | -.--% | 32.21B | |
| Average | 28.11x | 4.17x | 15.17x | 1.54% | 69.22B | |
| Weighted average by Cap. | 25.39x | 3.97x | 14.47x | 1.99% |
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
- ALIF B Stock
- Valuation AddLife AB
Select your edition
All financial news and data tailored to specific country editions
