Company Valuation: Huddlestock Fintech

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 438.7 495.7 296.6 202.6 106.3 207.6
Change - 12.99% -40.16% -31.69% -47.54% 95.36%
Enterprise Value (EV) 1 435.8 486.1 307.1 212.4 123.2 219.9
Change - 11.54% -36.82% -30.84% -42.01% 78.57%
P/E - -23.4x - -2.34x -1.09x -1.83x
PBR - 4.02x - 1.3x 0.86x 5.42x
PEG - - - - 0.1x 0.36x
Capitalization / Revenue 1,950x 21.2x 6.35x 2.38x 1.45x 3.97x
EV / Revenue 1,937x 20.8x 6.58x 2.49x 1.68x 4.2x
EV / EBITDA -98.1x -61.1x -17.2x -5.91x -2.34x -5.38x
EV / EBIT -51.4x -26.7x -9.28x -2.64x -1.28x -3.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -0.1645 - -0.4784 -0.4202 -0.3986
Distribution rate - - - - - -
Net sales 1 0.225 23.36 46.71 85.15 73.13 52.37
EBITDA 1 -4.441 -7.95 -17.85 -35.95 -52.67 -40.88
EBIT 1 -8.474 -18.19 -33.11 -80.39 -96.58 -61.09
Net income 1 -12.43 -19.63 -31.74 -86.32 -97.72 -113.4
Net Debt 1 -2.89 -9.579 10.51 9.786 16.88 12.3
Reference price 2 4.0000 3.8500 2.3600 1.1200 0.4570 0.7300
Nbr of stocks (in thousands) 109,669 128,743 125,681 180,911 232,572 284,441
Announcement Date 05/05/22 05/05/22 08/06/23 08/05/24 07/05/25 16/04/26
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.09M
19.47x5.56x11.89x2.15% 165B
14.11x3.44x - 2.51% 149B
15.91x7.23x - 1.57% 99.73B
18.95x6.66x12.69x4.52% 91.19B
24.98x - - 0.84% 83.64B
21.1x11.3x16.37x4.48% 71.72B
13.28x5.18x - 1.97% 48.84B
10.91x1.62x4.96x1.34% 43.93B
Average 17.34x 5.85x 11.48x 2.42% 83.67B
Weighted average by Cap. 17.74x 5.82x 12.14x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. HUDL Stock
  4. Valuation Huddlestock Fintech