|
Market Closed -
Nasdaq Stockholm
20:00:00 14/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 166.10 SEK | +2.15% |
|
+3.81% | +56.79% |
| 09-11 | Carnegie Småbolagsfond rose 4.34 percent in August, small caps outperformed large caps | FW |
| 09-04 | Lancelot Sverige rose 3.5% in August, Ambea and Truecaller led the gains | FW |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,489 | - | - |
| Change | - | 14.91% | 54.04% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,917 | 3,806 | 3,590 |
| Change | - | 5.95% | 55.31% | -2.85% | -5.68% |
| P/E | 307x | 81.7x | 21.2x | 19.7x | 18.1x |
| PBR | 1.05x | 1.2x | 1.7x | 1.59x | 1.48x |
| PEG | - | 0x | 0x | 2.58x | 2.02x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.81x | 1.79x | 1.71x |
| EV / Revenue | 1.74x | 1.5x | 2.04x | 1.95x | 1.76x |
| EV / EBITDA | 10.4x | 8.84x | 11.3x | 10.8x | 9.78x |
| EV / EBIT | 12x | 9.8x | 12.8x | 12.3x | 11.1x |
| EV / FCF | 14.2x | 12x | 20.5x | 16.1x | 15.5x |
| FCF Yield | 7.07% | 8.31% | 4.88% | 6.2% | 6.46% |
| Dividend per Share 2 | - | 0.17 | 0.2215 | 0.2073 | 0.2348 |
| Rate of return | - | 1.75% | 1.5% | 1.41% | 1.59% |
| EPS 2 | 0.0275 | 0.1186 | 0.6941 | 0.747 | 0.8141 |
| Distribution rate | - | 143% | 31.9% | 27.7% | 28.8% |
| Net sales 1 | 1,369 | 1,684 | 1,923 | 1,947 | 2,035 |
| EBITDA 1 | 228.2 | 285.4 | 345.5 | 352.3 | 367 |
| EBIT 1 | 198.2 | 257.3 | 305.4 | 309.2 | 322.5 |
| Net income 1 | 4.699 | 27.7 | 164.3 | 177.3 | 193.1 |
| Net Debt 1 | 409.8 | 257.5 | 428.7 | 317.2 | 100.9 |
| Reference price 2 | 8.43 | 9.69 | 14.74 | 14.74 | 14.74 |
| Nbr of stocks (in thousands) | 233,692 | 233,692 | 236,721 | - | - |
| Announcement Date | 21/05/25 | 21/05/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.83x | 2x | 11.15x | 1.53% | 3.97B | |
| 21.43x | 3.16x | 15.58x | 2.73% | 60.75B | |
| 14.88x | 7.46x | 12.29x | 6.06% | 6.17B | |
| 17.1x | 3.04x | 10.55x | 1.23% | 2.14B | |
| 16.57x | 0.88x | 7.31x | 2.15% | 2.04B | |
| 27.96x | - | - | - | 335M | |
| 9.3x | 3.79x | 5.25x | 9.07% | 91.16M | |
| Average | 18.30x | 3.39x | 10.35x | 3.8% | 10.79B | |
| Weighted average by Cap. | 20.62x | 3.39x | 14.69x | 2.89% |
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
- ASMDEE B Stock
- Valuation Asmodee
Select your edition
All financial news and data tailored to specific country editions
