Company Valuation: LeadDesk Oyj

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 113.1 44.04 38.9 32.98 41.64 13.1 - -
Change - -61.08% -11.67% -15.21% 26.25% -68.55% - -
Enterprise Value (EV) 1 116.1 49.42 44.24 36.03 51.8 22.3 21 13.1
Change - -57.44% -10.47% -18.56% 43.78% -56.96% -5.83% -37.62%
P/E -87.5x -24.5x -22.9x 66.9x -17.5x -7.26x -6.82x -10.2x
PBR 5.84x 2.14x 2.43x 2x 2.54x 0.9x 1.04x -
PEG - -0.7x 3.78x -1x 0x 0.3x -1.06x 0.3x
Capitalization / Revenue 4.61x 1.57x 1.33x 1.04x 1.06x 0.35x 0.35x 0.36x
EV / Revenue 4.73x 1.76x 1.51x 1.14x 1.32x 0.6x 0.57x 0.36x
EV / EBITDA 38x 15x 11.4x 7.64x 7.78x 3.38x 2.88x 1.75x
EV / EBIT -117x -32x -40.6x -86.2x -47.4x -17.2x -30x -65.5x
EV / FCF -139x -43.2x 136x 60.2x 44.1x 22.3x 8.75x 5.95x
FCF Yield -0.72% -2.31% 0.73% 1.66% 2.27% 4.48% 11.4% 16.8%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.24 -0.33 -0.31 0.09 -0.41 -0.31 -0.33 -0.22
Distribution rate - - - - - - - -
Net sales 1 24.57 28.08 29.36 31.59 39.37 37.4 37 36.7
EBITDA 1 3.057 3.301 3.865 4.715 6.659 6.6 7.3 7.5
EBIT 1 -0.99 -1.543 -1.09 -0.418 -1.093 -1.3 -0.7 -0.2
Net income 1 -1.285 -1.782 -1.685 0.556 -2.35 -1.8 -2 -1.3
Net Debt 1 2.98 5.376 5.342 3.047 10.16 9.2 7.9 -
Reference price 2 21.000 8.100 7.100 6.020 7.160 2.250 2.250 2.250
Nbr of stocks (in thousands) 5,388 5,437 5,479 5,479 5,816 5,821 - -
Announcement Date 24/02/22 23/02/23 27/02/24 27/02/25 04/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.26x0.6x3.38x - 14.75M
26.03x9.62x15.72x0.76% 3,808B
122.42x54.13x88.14x-.--% 457B
20.78x5.92x10.37x1.45% 419B
251.41x22.44x65.69x-.--% 324B
2660.9x44.6x145.87x-.--% 273B
26.43x5.3x16.72x1.43% 243B
89.18x8.66x23.18x-.--% 142B
57.8x15.57x41x-.--% 131B
493.9x21.18x83.73x-.--% 99.27B
Average 374.16x 18.80x 49.38x 0.4% 589.57B
Weighted average by Cap. 177.67x 15.26x 31.66x 0.65%

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. LEADD Stock
  4. Valuation LeadDesk Oyj