Valuation Invisio AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 16:59:22 07/07/2026 +04			5-day change	1st Jan Change
221.10 ^SEK	-0.05%		+7.90%	-15.89%

07-01	SEB cuts Invisio target price to 350 kronor (375), reiterates buy	FW
06-26	Affärsvärlden puts a speculative buy recommendation on Invisio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,296	7,415	8,812	12,411	12,145	10,215	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-15.89%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,768	9,520	9,243
Change	-	1.82%	16.9%	41.52%	-3.17%	-17.35%	-2.54%	-2.9%
P/E	512x	166x	50x	41.2x	56x	29.7x	21x	16.8x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.35x	5.93x	4.82x
PEG	-	1x	0x	0.6x	-1.9x	0.5x	0.5x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	4.75x	3.97x	3.38x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.54x	3.7x	3.06x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	18.5x	13.2x	10.5x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	21.3x	14.8x	11.6x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	40.1x	25.8x	20.4x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.49%	3.88%	4.9%
Dividend per Share ²	0.7	0.7	1.3	2.3	3	3.305	4.088	4.98
Rate of return	0.43%	0.43%	0.66%	0.83%	1.14%	1.49%	1.85%	2.25%
EPS ²	0.32	0.99	3.91	6.69	4.7	7.438	10.55	13.18
Distribution rate	219%	70.7%	33.2%	34.4%	63.8%	44.4%	38.7%	37.8%
Net sales ¹	593	775.5	1,238	1,807	1,737	2,152	2,575	3,019
EBITDA ¹	69.9	113	308.2	463.4	377.8	528.4	723.5	881.4
EBIT ¹	24.9	65.2	242.9	402.3	308.8	457.8	645.1	794.7
Net income ¹	14.5	44.5	178.4	306.4	218.1	344.9	488.5	603.4
Net Debt ¹	-49.8	-37.3	-187.1	-205.5	-326.2	-446.7	-695	-971.6
Reference price ²	163.80	164.60	195.60	275.50	263.00	221.20	221.20	221.20
Nbr of stocks (in thousands)	44,540	45,049	45,049	45,049	46,180	46,180	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	13/02/25	12/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INVISIO AB	29.74x	4.54x	18.49x	1.49%	1.06B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	35.67x	7.05x	28.18x	0.19%	39.13B
PARSONS CORPORATION	25.95x	0.98x	9.97x	-.--%	6.15B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.28x	-0.02x	-0.16x	3.78%	3.03B
DATA PATTERNS (INDIA) LIMITED	99.97x	26.97x	73.21x	0.17%	2.71B
EXAIL TECHNOLOGIES	94.06x	4.06x	17.43x	-.--%	2.42B
DRONESHIELD LIMITED	71.57x	6.33x	36.76x	-	1.61B
KRAKEN ROBOTICS INC.	92.08x	6.59x	28.97x	-	1.43B
Average	57.17x	7.06x	26.61x	0.94%	7.19B
Weighted average by Cap.	40.98x	6.76x	26.49x	0.38%