|
Market Closed -
Nasdaq Stockholm
20:00:00 14/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 11.95 SEK | -2.45% |
|
-12.45% | -15.85% |
| 10-05 | Netel Holding Shelves Bond Issuance Plan | MT |
| 10-05 | Netel postpones bond plans until after Infrea merger | FW |
Company Valuation: Infrea AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 297.2 | 332.8 | 425.8 | 336.2 | - | - |
| Change | - | 12% | 27.93% | -21.03% | - | - |
| Enterprise Value (EV) 1 | 297.2 | 537.5 | 423.2 | 339.2 | 299.2 | 256.2 |
| Change | - | 80.88% | -21.27% | -19.83% | -11.79% | -14.37% |
| P/E | -37.4x | -37x | 6.76x | 8.57x | 6.28x | 5.54x |
| PBR | - | 0.52x | 0.62x | 0.51x | 0.48x | 0.46x |
| PEG | - | 1.5x | -0x | -0.3x | 0.2x | 0.4x |
| Capitalization / Revenue | - | 0.16x | 0.21x | 0.16x | 0.16x | 0.15x |
| EV / Revenue | - | 0.26x | 0.2x | 0.16x | 0.14x | 0.12x |
| EV / EBITDA | - | 4.44x | 4.05x | 2.69x | 2.02x | 1.61x |
| EV / EBIT | - | 36.3x | 16x | 5.85x | 4.04x | 3.12x |
| EV / FCF | - | 5.8x | 2.07x | 2.8x | 2.67x | 2.12x |
| FCF Yield | - | 17.2% | 48.3% | 35.7% | 37.4% | 47.2% |
| Dividend per Share 2 | - | - | 0.65 | 0.7 | 0.75 | 0.8 |
| Rate of return | - | - | 4.58% | 5.71% | 6.12% | 6.53% |
| EPS 2 | -0.4 | -0.3 | 2.1 | 1.43 | 1.95 | 2.21 |
| Distribution rate | - | - | 31% | 49% | 38.5% | 36.2% |
| Net sales 1 | - | 2,078 | 2,069 | 2,091 | 2,158 | 2,204 |
| EBITDA 1 | - | 121 | 104.4 | 126 | 148 | 159 |
| EBIT 1 | - | 14.8 | 26.5 | 58 | 74 | 82 |
| Net income 1 | -7.6 | -8 | 63 | 40 | 55 | 62 |
| Net Debt 1 | - | 204.7 | -2.6 | 3 | -37 | -80 |
| Reference price 2 | 14.95 | 11.10 | 14.20 | 12.25 | 12.25 | 12.25 |
| Nbr of stocks (in thousands) | 19,877 | 29,984 | 29,984 | 28,138 | - | - |
| Announcement Date | 16/02/24 | 19/02/25 | 17/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.57x | 0.17x | 2.76x | 5.71% | 34.56M | |
| 59.47x | 2.74x | 26.11x | 0.06% | 104B | |
| 11.73x | 1.02x | 5.57x | 4.99% | 66.13B | |
| 33.49x | 4.21x | 22.84x | 0.2% | 57.15B | |
| 24.8x | 1.92x | 18.88x | 1.19% | 53.26B | |
| 46.73x | 3.79x | 23.93x | 2.07% | 36.32B | |
| 23.69x | 1.63x | 15.03x | 0.19% | 34.23B | |
| 26.72x | 0.67x | 10.97x | 2.33% | 32.6B | |
| 5.1x | 0.31x | 6.01x | 5.52% | 27.28B | |
| 21.4x | 0.4x | 6.35x | 2.89% | 26.82B | |
| Average | 26.17x | 1.68x | 13.84x | 2.52% | 43.74B | |
| Weighted average by Cap. | 32.61x | 2.12x | 17.05x | 1.82% |
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
- INFREA Stock
- Valuation Infrea AB
Select your edition
All financial news and data tailored to specific country editions
