Valuation Nordnet AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:55:27 12/08/2026 +04			5-day change	1st Jan Change
32.20 ^EUR	0.00%		-1.53%	+31.75%

08-05	After the monthly figures: Pareto reiterates Buy on Avanza, Hold on Nordnet	FW
08-05	Nordnet's net savings fell in July	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	88,570	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	31.49%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	86,469	84,883	83,129
Change	-	-13.27%	14.14%	42.83%	13.24%	37.95%	-1.83%	-2.07%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	24.6x	21.9x	19.6x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.68x	8.62x	7.62x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.1x	1.8x	1.7x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	13.9x	12.6x	11.5x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	13.6x	12.1x	10.8x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18.1x	15.4x	13.5x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	18.9x	16.8x	14.8x
EV / FCF	-	-	-	9.46x	5.11x	128x	20.7x	18.1x
FCF Yield	-	-	-	10.6%	19.6%	0.78%	4.83%	5.53%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	10.08	11.42	12.67
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.83%	3.2%	3.56%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.5	16.27	18.15
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.5%	70.2%	69.8%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,366	7,029	7,720
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,775	5,514	6,138
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,566	5,064	5,626
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,613	4,034	4,481
Net Debt ¹	-4,250	-3,726	-4,193	-3,785	-4,675	-2,101	-3,687	-5,441
Reference price ²	173.60	150.95	171.00	234.80	270.20	356.40	356.40	356.40
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,512	-	-
Announcement Date	03/02/22	31/01/23	30/01/24	28/01/25	28/01/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	14.32x	-	-	1.74%	962B
BANK OF AMERICA CORPORATION	13.68x	-	-	1.85%	448B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6x	-	-	5.17%	383B
HSBC HOLDINGS PLC	12.68x	-	-	4.13%	353B
CHINA CONSTRUCTION BANK CORPORATION	5.75x	-	-	5.3%	303B
ROYAL BANK OF CANADA	18.45x	-	-	2.31%	292B
WELLS FARGO & COMPANY	11.97x	-	-	2.18%	264B
BANK OF CHINA LIMITED	6.01x	-	-	5.23%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.23x	-	-	2.79%	248B
Average	11.46x			3.41%	390.89B
Weighted average by Cap.	11.97x			3.09%