|
Delayed
Nasdaq Stockholm
15:49:32 18/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 6.760 SEK | -2.45% |
|
+4.32% | +20.71% |
| 07-23 | Mendus board member Sijmen de Vries makes a small share purchase | FW |
| 07-16 | Mendus prepares new CML study with Australian research institute | FW |
Company Valuation: Mendus AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 854.4 | 480.6 | 451.4 | 392.9 | 342.9 | 441.7 | - | - |
| Change | - | -43.76% | -6.06% | -12.97% | -12.71% | 28.79% | - | - |
| Enterprise Value (EV) 1 | 735.8 | 490.7 | 331.5 | 291.8 | 279.1 | 120.4 | 244.6 | 441.7 |
| Change | - | -33.3% | -32.45% | -11.97% | -4.35% | -56.88% | 103.28% | 80.53% |
| P/E | -5.87x | -3.44x | -2.38x | -2.95x | -2.58x | -4.58x | -5.96x | -2.33x |
| PBR | - | - | - | 0.61x | 0.6x | 1.08x | 1.43x | - |
| PEG | - | 0.84x | 0x | 0.1x | 0.1x | 0.2x | 0.3x | -0x |
| Capitalization / Revenue | 27,562x | 142x | 15.2x | 77.8x | 43.4x | 74x | 2.95x | 112x |
| EV / Revenue | 23,735x | 145x | 11.2x | 57.8x | 35.3x | 20.2x | 1.63x | 112x |
| EV / EBITDA | -5.66x | -3.73x | -3.69x | -2.35x | -2.6x | -1.24x | 2.03x | -6.48x |
| EV / EBIT | -5.66x | -3.67x | -3.29x | -2.23x | -2.46x | -1.16x | 29.9x | -1.88x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -14.6 | -14 | -4.4 | -2.64 | -2.17 | -1.512 | -1.162 | -2.97 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 0.031 | 3.375 | 29.61 | 5.048 | 7.902 | 5.967 | 149.7 | 3.95 |
| EBITDA 1 | -130.1 | -131.5 | -89.78 | -124.2 | -107.2 | -97.14 | 120.6 | -68.2 |
| EBIT 1 | -130.1 | -133.7 | -100.6 | -130.7 | -113.5 | -103.7 | 8.182 | -234.9 |
| Net income 1 | -133.4 | -138.8 | -101.6 | -128.4 | -113.3 | -150.2 | -66.57 | -234.8 |
| Net Debt 1 | -118.6 | 10.19 | -119.9 | -101.1 | -63.81 | -321.3 | -197 | - |
| Reference price 2 | 85.700 | 48.200 | 10.460 | 7.801 | 5.600 | 6.930 | 6.930 | 6.930 |
| Nbr of stocks (in thousands) | 9,970 | 9,970 | 43,157 | 50,360 | 61,234 | 63,730 | - | - |
| Announcement Date | 17/02/22 | 17/02/23 | 14/02/24 | 13/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.58x | 20.17x | -1.24x | -.--% | 46.52M | |
| 33.26x | 5.94x | 17.67x | 0.96% | 48.84B | |
| -22x | 301.52x | -22.38x | -.--% | 45.44B | |
| 47.49x | 5.5x | 30.07x | -.--% | 41.22B | |
| 31.07x | 3.07x | 13.27x | -.--% | 39.71B | |
| 30.58x | 8.82x | 22.17x | 0.38% | 32.6B | |
| 33.96x | 5.56x | 25.28x | -.--% | 16.67B | |
| 23.34x | 2.04x | 8.84x | 1.15% | 14.08B | |
| 76.69x | 4.04x | 15.66x | -.--% | 13.68B | |
| Average | 27.76x | 39.63x | 12.15x | 0.28% | 28.03B | |
| Weighted average by Cap. | 26.78x | 58.68x | 12.27x | 0.3% |
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
- IMMU Stock
- Valuation Mendus AB
Select your edition
All financial news and data tailored to specific country editions
