Company Valuation: Maven Wireless Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 687.2 534.6 275.1 267.6 - -
Change - -22.2% -48.54% -2.74% - -
Enterprise Value (EV) 1 687.2 534.6 275.1 285.9 292.7 286.2
Change - -22.2% -48.54% 3.91% 2.38% -2.22%
P/E - - -18.7x -24.9x 158x 13.5x
PBR - 4.66x - - - -
PEG - - - 0.8x -1x 0x
Capitalization / Revenue 2.89x 2.83x 1.5x 1.71x 1.3x 1x
EV / Revenue 2.89x 2.83x 1.5x 1.83x 1.43x 1.07x
EV / EBITDA 15.6x 45.9x 334x -92.2x 21.8x 8.83x
EV / EBIT 18.5x 138x -32.7x -25.8x 77x 12.6x
EV / FCF - -49.9x -14.8x -15.1x -34.4x 62.2x
FCF Yield - -2% -6.76% -6.61% -2.9% 1.61%
Dividend per Share 2 0.1 - - - - -
Rate of return 0.75% - - - - -
EPS 2 - - -0.28 -0.19 0.03 0.35
Distribution rate - - - - - -
Net sales 1 237.6 188.8 183 156.5 205.1 268.5
EBITDA 1 43.96 11.65 0.823 -3.1 13.4 32.4
EBIT 1 37.1 3.863 -8.416 -11.1 3.8 22.8
Net income 1 36.45 - - -11.4 1.8 20.8
Net Debt 1 - - - 18.3 25.1 18.6
Reference price 2 13.250 10.300 5.240 4.730 4.730 4.730
Nbr of stocks (in thousands) 51,867 51,907 52,507 56,575 - -
Announcement Date 23/02/24 07/02/25 06/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-24.89x1.83x-92.23x - 26.71M
24.85x5.56x14.41x1.67% 402B
49.37x18.36x36.78x-.--% 261B
14.21x0.59x9.88x3.22% 129B
17.33x5.33x12.74x0.77% 90.21B
40.2x7.38x21.06x0.91% 87.69B
29.8x8.31x17.55x-.--% 56.65B
26.53x6.52x20.78x1.44% 55.15B
41.8x1.94x12.23x1.97% 47.8B
16.71x2.65x11.08x4.25% 46.51B
Average 23.59x 5.85x 6.43x 1.58% 118B
Weighted average by Cap. 30.38x 7.89x 19.48x 1.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Maven Wireless Sweden AB

Historical PBR trend

Valuation ratios - PBR - Maven Wireless Sweden AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Maven Wireless Sweden AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Maven Wireless Sweden AB

  1. Stock Market
  2. Stocks
  3. MAVEN Stock
  4. Valuation Maven Wireless Sweden AB