|
Real-time Estimate
Cboe Europe
17:14:19 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.205 SEK | +0.16% |
|
+7.51% | -17.86% |
| 09-10 | Net Insights media platform available via Oracle Cloud | FW |
| 09-08 | Net Insight AB And DMC Production Norway Expand Repeatable Remote Production Model For European Football | CI |
Company Valuation: Net Insight AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 2,186 | 1,835 | 2,590 | 1,334 | 1,089 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -18.37% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 1,037 | 1,070 | 1,044 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -19.14% | 3.18% | -2.43% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -35.6x | 320x | 22.9x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.83x | 1.82x | 1.68x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -3x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 2.44x | 2.02x | 1.79x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 2.33x | 1.99x | 1.71x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 20.4x | 10.6x | 6.36x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -25.3x | 578x | 17.8x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -1,037x | -31.5x | 40.2x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.1% | -3.18% | 2.49% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.09 | 0.01 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 446.1 | 539.1 | 609.8 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 50.8 | 100.8 | 164.1 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -41 | 1.85 | 58.8 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -31.55 | 3.1 | 46.85 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -52 | -19 | -45 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 3.200 | 3.200 | 3.200 |
| Nbr of stocks (in thousands) | 382,783 | 361,048 | 352,901 | 343,903 | 340,376 | 340,376 | - | - |
| Announcement Date | 22/04/22 | 21/04/23 | 16/04/24 | 19/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -35.56x | 2.33x | 20.42x | - | 113M | |
| 26.39x | 5.87x | 15.2x | 1.59% | 424B | |
| 49.84x | 17.6x | 35.33x | -.--% | 238B | |
| 21.54x | 0.87x | 15.46x | 2.15% | 189B | |
| 28.8x | 9.09x | 21.95x | 0.45% | 156B | |
| 44.14x | 13.03x | 29.68x | -.--% | 83.93B | |
| 33.66x | 6.53x | 18.66x | 1% | 76.77B | |
| 44.17x | 2.34x | 15.23x | 1.63% | 60.15B | |
| 27.18x | 6.13x | 20.46x | 1.52% | 52.49B | |
| 58.08x | 7.48x | 33.09x | -.--% | 47.44B | |
| Average | 29.82x | 7.13x | 22.55x | 0.93% | 132.75B | |
| Weighted average by Cap. | 33.70x | 8.04x | 21.61x | 1.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NETI B Stock
- Valuation Net Insight AB
Select your edition
All financial news and data tailored to specific country editions
