|
Market Closed -
Nasdaq Stockholm
16:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 4.518 SEK | -0.92% |
|
+12.95% | +55.79% |
| 09-09 | Clavister Wins SEK47 Million Network Security Products Order | MT |
| 09-09 | Clavister signs five-year contract worth 47 million kronor | FW |
Company Valuation: Clavister Holding AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 330.1 | 165.4 | 141.3 | 620.8 | 897.6 | 1,678 | - | - |
| Change | - | -49.91% | -14.53% | 339.29% | 44.58% | 86.95% | - | - |
| Enterprise Value (EV) 1 | 521.6 | 411.5 | 415.9 | 782.3 | 924.5 | 1,663 | 1,590 | 1,479 |
| Change | - | -21.11% | 1.08% | 88.08% | 18.19% | 79.88% | -4.39% | -6.98% |
| P/E | -3.48x | -1.46x | -2.16x | -6.63x | 290x | 45.2x | 30.1x | 21.5x |
| PBR | -5.9x | -1.01x | -0.62x | -7.37x | 11.4x | 13.3x | 9.22x | 6.55x |
| PEG | - | -0.1x | 0.1x | 0.1x | -3x | 0x | 0.6x | 0.5x |
| Capitalization / Revenue | 2.55x | 1.16x | 0.88x | 3.24x | 4.09x | 5.15x | 4.14x | 3.42x |
| EV / Revenue | 4.03x | 2.88x | 2.59x | 4.08x | 4.22x | 5.1x | 3.93x | 3.02x |
| EV / EBITDA | -29.9x | -37.4x | 24x | 21.7x | 23.1x | 17x | 12.8x | 9.6x |
| EV / EBIT | -9.69x | -8.01x | -13.6x | -61x | -104x | 37.8x | 25.2x | 17x |
| EV / FCF | -5.45x | -6.74x | -14.4x | -21.5x | -179x | 32.6x | 20.4x | 12.9x |
| FCF Yield | -18.4% | -14.8% | -6.92% | -4.65% | -0.56% | 3.07% | 4.91% | 7.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.68 | -2 | -1.16 | -0.35 | 0.01 | 0.1 | 0.15 | 0.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 129.3 | 142.7 | 160.5 | 191.7 | 219.2 | 326 | 405 | 490 |
| EBITDA 1 | -17.42 | -10.99 | 17.3 | 36 | 40.1 | 98 | 124 | 154 |
| EBIT 1 | -53.84 | -51.4 | -30.66 | -12.82 | -8.894 | 44 | 63 | 87 |
| Net income 1 | -91.16 | -112.8 | -65.35 | -55.98 | 5.302 | 37 | 58 | 82 |
| Net Debt 1 | 191.5 | 246.2 | 274.6 | 161.4 | 26.93 | -15 | -88 | -199 |
| Reference price 2 | 5.840 | 2.925 | 2.500 | 2.320 | 2.900 | 4.518 | 4.518 | 4.518 |
| Nbr of stocks (in thousands) | 56,530 | 56,530 | 56,530 | 267,598 | 309,522 | 371,426 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/01/24 | 13/02/25 | 12/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.18x | 5.1x | 16.97x | - | 171M | |
| 25.46x | 5.7x | 14.76x | 1.63% | 411B | |
| 44.26x | 15.58x | 31.23x | -.--% | 213B | |
| 15.43x | 0.59x | 10.48x | 3.03% | 134B | |
| 18.73x | 5.96x | 14.32x | 0.72% | 98.06B | |
| 35.57x | 6.88x | 19.95x | 0.98% | 81.35B | |
| 39.35x | 11.65x | 25.98x | -.--% | 76.15B | |
| 26.33x | 6.23x | 19.69x | 1.51% | 52.54B | |
| 42.62x | 1.97x | 12.41x | 1.95% | 48.94B | |
| 17.04x | 2.71x | 11.33x | 4.17% | 47.57B | |
| Average | 31.00x | 6.24x | 17.71x | 1.56% | 116.34B | |
| Weighted average by Cap. | 29.21x | 7.16x | 18.33x | 1.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CLAV Stock
- Valuation Clavister Holding AB
Select your edition
All financial news and data tailored to specific country editions
