|
Market Closed -
Nasdaq Stockholm
20:00:00 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 568.50 SEK | +3.27% |
|
+0.35% | +3.55% |
| 08-26 | Odin Small Cap rose 1.91 percent in July, strong earnings season for portfolio companies | FW |
| 07-22 | SEB raises Medcap price target to 660 kronor (630), reiterates buy | FW |
Company Valuation: MedCap AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,997 | 8,899 | 8,278 | 8,514 | - | - |
| Change | - | 78.07% | -6.99% | 2.85% | - | - |
| Enterprise Value (EV) 1 | 4,997 | 9,176 | 8,359 | 8,597 | 8,359 | 8,118 |
| Change | - | 83.61% | -8.9% | 2.84% | -2.77% | -2.88% |
| P/E | 29.1x | 42.9x | - | 33.5x | 28.5x | 25.1x |
| PBR | - | 6.95x | - | 4.96x | 4.22x | 3.62x |
| PEG | - | 2.1x | - | - | 1.6x | 1.9x |
| Capitalization / Revenue | - | 4.93x | 3.93x | 3.55x | 3.17x | 2.91x |
| EV / Revenue | - | 5.08x | 3.97x | 3.58x | 3.11x | 2.77x |
| EV / EBITDA | - | 23.7x | 18.3x | 15.6x | 13.2x | 11.7x |
| EV / EBIT | - | 33.7x | 27.6x | 23.2x | 19.1x | 16.9x |
| EV / FCF | - | 28.8x | 26.4x | 46.5x | 23.3x | 19.7x |
| FCF Yield | - | 3.47% | 3.79% | 2.15% | 4.29% | 5.07% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 11.6 | 14 | - | 16.97 | 19.95 | 22.62 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 1,807 | 2,108 | 2,398 | 2,686 | 2,927 |
| EBITDA 1 | - | 387.7 | 456.3 | 551.5 | 632 | 694 |
| EBIT 1 | - | 272.3 | 302.9 | 370 | 437 | 479.5 |
| Net income 1 | 172.2 | 207.4 | 219.8 | 258 | 319 | 356 |
| Net Debt 1 | - | 276.5 | 81.3 | 83 | -155 | -395.5 |
| Reference price 2 | 337.50 | 601.00 | 549.00 | 568.50 | 568.50 | 568.50 |
| Nbr of stocks (in thousands) | 14,807 | 14,807 | 15,078 | 14,976 | - | - |
| Announcement Date | 31/01/24 | 31/01/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 3.58x | 15.59x | - | 888M | |
| 31.12x | 12.25x | 20.38x | 1.65% | 41.37B | |
| 17.28x | 9.23x | 14.75x | 6.1% | 23.92B | |
| 19.39x | 8.74x | 14.23x | 3.41% | 17.9B | |
| 24.72x | 4.82x | 8.39x | 3.05% | 3.86B | |
| 8.02x | 0.94x | 5.11x | 4.67% | 1.31B | |
| 14.61x | 13.22x | 13.61x | 4.86% | 956M | |
| 8.51x | 7.75x | 8.33x | 6.32% | 786M | |
| 7.17x | 7.2x | 26.03x | 4.78% | 591M | |
| Average | 16.35x | 7.53x | 14.05x | 4.36% | 10.17B | |
| Weighted average by Cap. | 24.02x | 10.15x | 16.80x | 3.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MCAP Stock
- Valuation MedCap AB
Select your edition
All financial news and data tailored to specific country editions
