|
Market Closed -
Nasdaq Stockholm
21:00:00 23/02/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.9250 SEK | +6.94% |
|
-.--% | +10.78% |
| 02-25 | LN Future Invest AB Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
| 02-16 | LN Future Invest AB announces Annual dividend, payable on March 25, 2026 | CI |
Company Valuation: Ellen AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 18.13 | 23.93 | 14.31 | 10.97 | 11.08 | 9.251 |
| Change | - | 31.98% | -40.19% | -23.37% | 1.01% | -16.5% |
| Enterprise Value (EV) 1 | 7.302 | 18.26 | 13.48 | 9.82 | 8.652 | -3.435 |
| Change | - | 150.11% | -26.17% | -27.17% | -11.89% | -139.7% |
| P/E | -4.1x | -4.28x | -2.99x | -2.75x | -8.92x | 1.23x |
| PBR | 2.37x | 3.07x | 4.71x | 1.9x | 2.44x | 0.78x |
| PEG | - | 0.2x | 0.2x | 0x | 0.1x | -0x |
| Capitalization / Revenue | 0.97x | 1.27x | 0.58x | 0.41x | 0.47x | 0.65x |
| EV / Revenue | 0.39x | 0.97x | 0.54x | 0.37x | 0.37x | -0.24x |
| EV / EBITDA | -0.98x | -3.27x | -2.79x | -3.61x | -2.32x | 0.79x |
| EV / EBIT | -0.96x | -3.24x | -2.78x | -3.57x | -2.31x | 0.79x |
| EV / FCF | -1.73x | -5.91x | -4.31x | -2.35x | 33.4x | 15.7x |
| FCF Yield | -57.8% | -16.9% | -23.2% | -42.6% | 3% | 6.37% |
| Dividend per Share 2 | - | - | - | - | - | 0.63 |
| Rate of return | - | - | - | - | - | 75.4% |
| EPS 2 | -1.746 | -1.263 | -1.08 | -0.3599 | -0.1121 | 0.6776 |
| Distribution rate | - | - | - | - | - | 93% |
| Net sales 1 | 18.63 | 18.8 | 24.84 | 26.56 | 23.48 | 14.15 |
| EBITDA 1 | -7.486 | -5.584 | -4.827 | -2.723 | -3.732 | -4.335 |
| EBIT 1 | -7.6 | -5.64 | -4.856 | -2.748 | -3.743 | -4.345 |
| Net income 1 | -7.737 | -5.597 | -4.767 | -3.043 | -1.242 | 7.507 |
| Net Debt 1 | -10.83 | -5.667 | -0.8296 | -1.147 | -2.426 | -12.69 |
| Reference price 2 | 7.1600 | 5.4000 | 3.2300 | 0.9900 | 1.0000 | 0.8350 |
| Nbr of stocks (in thousands) | 2,532 | 4,431 | 4,431 | 11,079 | 11,079 | 11,079 |
| Announcement Date | 12/04/21 | 25/04/22 | 03/05/23 | 02/05/24 | 29/04/25 | 25/02/26 |
1SEK in Million2SEK
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.1M | |
| 24.21x | 4.56x | 16.68x | 2.66% | 383B | |
| 34.33x | 5.19x | 21.6x | 1.71% | 267B | |
| 19.26x | 2.91x | 12.85x | 3.26% | 142B | |
| 26.55x | 3.89x | 16.25x | 2.19% | 76.76B | |
| 17.72x | 4.33x | 20.06x | 4.75% | 66.54B | |
| 61.15x | 8.66x | 33.43x | 0.2% | 54.55B | |
| 41.56x | 6.6x | 29.01x | 2.27% | 49.95B | |
| 36.78x | 2.75x | 14.88x | 1.31% | 39.88B | |
| 24.58x | 1.8x | 11.46x | 2.06% | 21.71B | |
| Average | 31.79x | 4.52x | 19.58x | 2.27% | 110.16B | |
| Weighted average by Cap. | 28.87x | 4.61x | 18.77x | 2.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- LNFI Stock
- Valuation Ellen AB
Select your edition
All financial news and data tailored to specific country editions
