|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.07 SEK | +0.60% |
|
+0.60% | -32.67% |
| 07-17 | Powercell Chairman Katarina Bonde buys her first shares in the company | FW |
| 07-17 | DNB Carnegie cuts justified value for Powercell | FW |
Company Valuation: PowerCell Sweden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,652 | 6,208 | 2,413 | 1,849 | 1,733 | 1,160 | - | - |
| Change | - | -35.68% | -61.13% | -23.36% | -6.26% | -33.06% | - | - |
| Enterprise Value (EV) 1 | 9,356 | 6,073 | 2,413 | 1,635 | 1,674 | 1,179 | 1,198 | 1,179 |
| Change | - | -35.09% | -60.27% | -32.22% | 2.34% | -29.54% | 1.61% | -1.59% |
| P/E | -129x | -109x | -29.5x | -23.3x | -39.9x | -11.1x | -40.7x | 71.3x |
| PBR | 25.2x | 18.6x | - | 4.96x | 4.48x | 4.07x | 4.52x | 4.25x |
| PEG | - | 4.5x | -0.7x | 7.32x | 0.8x | -0x | 0.6x | -0x |
| Capitalization / Revenue | 60.4x | 25.4x | 7.78x | 5.53x | 4.5x | 4.03x | 2.69x | 1.9x |
| EV / Revenue | 58.6x | 24.8x | 7.78x | 4.89x | 4.35x | 4.09x | 2.77x | 1.93x |
| EV / EBITDA | -131x | -96.5x | - | - | 429x | -16.4x | 300x | 15.9x |
| EV / EBIT | -116x | -80.9x | -36.3x | -19.5x | -72.9x | -11.3x | -33.3x | 56.2x |
| EV / FCF | -111x | -43.9x | -32x | -25.1x | -61.4x | -12.3x | -31.5x | 62.1x |
| FCF Yield | -0.9% | -2.28% | -3.13% | -3.98% | -1.63% | -8.14% | -3.17% | 1.61% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.44 | -1.09 | -1.57 | -1.52 | -0.75 | -1.79 | -0.49 | 0.28 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 159.8 | 244.7 | 310.3 | 334.3 | 385 | 288 | 432 | 610 |
| EBITDA 1 | -71.61 | -62.96 | - | - | 3.9 | -72 | 4 | 74 |
| EBIT 1 | -80.48 | -75.02 | -66.52 | -83.74 | -22.94 | -104 | -36 | 21 |
| Net income 1 | -75.08 | -58.17 | -62.96 | -87.9 | -29.53 | -104 | -29 | 16 |
| Net Debt 1 | -295.3 | -134.8 | - | -213.6 | -59.77 | 19 | 38 | 19 |
| Reference price 2 | 185.10 | 119.05 | 46.27 | 35.46 | 29.94 | 19.95 | 19.95 | 19.95 |
| Nbr of stocks (in thousands) | 52,142 | 52,142 | 52,142 | 52,142 | 57,892 | 58,158 | - | - |
| Announcement Date | 11/02/22 | 09/02/23 | 08/02/24 | 13/02/25 | 04/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.15x | 4.09x | -16.38x | - | 122M | |
| 24.85x | 2.51x | 12.33x | -.--% | 11.63B | |
| 27.1x | - | - | - | 751M | |
| -187.09x | 1.92x | 44.11x | -.--% | 656M | |
| Average | -36.57x | 2.84x | 13.35x | 0% | 3.29B | |
| Weighted average by Cap. | 14.08x | 2.50x | 13.73x | 0% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PCELL Stock
- Valuation PowerCell Sweden AB
Select your edition
All financial news and data tailored to specific country editions
