|
Market Closed -
Nasdaq Stockholm
20:00:00 14/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.540 SEK | -2.21% |
|
-3.15% | -68.78% |
| 09-09 | Ossdsign PROPEL registry surpasses 400 patients | FW |
| 08-19 | DNB Carnegie cuts fair value estimate for OssDsign after earnings report | FW |
Company Valuation: OssDsign AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 496.5 | 415.2 | 781.3 | 962.9 | 1,254 | 391.6 | - | - |
| Change | - | -16.38% | 88.16% | 23.25% | 30.25% | -68.78% | - | - |
| Enterprise Value (EV) 1 | 347.1 | 291.8 | 621.1 | 865.2 | 1,064 | 274.6 | 330.6 | 372.3 |
| Change | - | -15.92% | 112.84% | 39.31% | 23% | -74.2% | 20.39% | 12.6% |
| P/E | -4.58x | -3.42x | -5x | -19.7x | -22.7x | -8.43x | -11.1x | -27.9x |
| PBR | 1.89x | 1.83x | 3.33x | 4.5x | 4.05x | 1.46x | 1.69x | 1.79x |
| PEG | - | 0.3x | 0.85x | 0.3x | - | 0.5x | 0.5x | 0.5x |
| Capitalization / Revenue | 15.7x | 7.29x | 6.97x | 7.19x | 6.96x | 2.46x | 1.68x | 1.26x |
| EV / Revenue | 10.9x | 5.12x | 5.54x | 6.46x | 5.91x | 1.72x | 1.42x | 1.2x |
| EV / EBITDA | -4.37x | -3.61x | - | - | - | -6.19x | -11.1x | -38.5x |
| EV / EBIT | -3.89x | -3.22x | -6.75x | -17.5x | -40.2x | -5.69x | -9.94x | -26.8x |
| EV / FCF | -3.87x | -3.27x | -6.6x | -13.9x | -16.4x | -3.71x | -6.98x | -8.27x |
| FCF Yield | -25.8% | -30.5% | -15.1% | -7.21% | -6.08% | -26.9% | -14.3% | -12.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.9 | -1.7 | -1.6 | -0.5 | -0.5 | -0.42 | -0.32 | -0.1267 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 31.73 | 56.98 | 112.2 | 133.9 | 180.2 | 159.3 | 233.4 | 309.7 |
| EBITDA 1 | -79.45 | -80.85 | - | - | - | -44.33 | -29.67 | -9.667 |
| EBIT 1 | -89.18 | -90.57 | -91.96 | -49.43 | -26.5 | -48.27 | -33.27 | -13.87 |
| Net income 1 | -93.92 | -99.39 | -130.5 | -49.66 | -50.99 | -46.27 | -34.6 | -13.87 |
| Net Debt 1 | -149.5 | -123.4 | -160.2 | -97.71 | -190 | -117 | -61 | -19.33 |
| Reference price 2 | 8.700 | 5.820 | 8.000 | 9.860 | 11.340 | 3.540 | 3.540 | 3.540 |
| Nbr of stocks (in thousands) | 57,075 | 71,343 | 97,659 | 97,659 | 110,597 | 110,626 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 06/02/24 | 04/02/25 | 03/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.62x | 1.78x | -6.39x | - | 41.33M | |
| 21.41x | 4.21x | 14.69x | 1.31% | 106B | |
| 17.16x | 2.21x | 8.58x | 2.99% | 11.47B | |
| -206.76x | 14.02x | 1664.5x | -.--% | 9.86B | |
| 20.9x | 9.62x | 16.65x | 1.97% | 3.94B | |
| 23.17x | - | - | - | 2.33B | |
| -1693.74x | 2.07x | 9.71x | -.--% | 2.11B | |
| 15.98x | 4.13x | 8.08x | 3.83% | 1.5B | |
| Average | -226.31x | 5.43x | 245.11x | 1.68% | 17.12B | |
| Weighted average by Cap. | -21.86x | 4.88x | 134.91x | 1.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- OSSD Stock
- Valuation OssDsign AB
Select your edition
All financial news and data tailored to specific country editions
