Company Valuation: Safeture AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 267.4 145.1 285.8 277.9 176.8 151.7 - -
Change - -45.72% 96.89% -2.74% -36.39% -14.22% - -
Enterprise Value (EV) 249.3 145.1 285.8 254.2 176.8 151.7 151.7 151.7
Change - -41.79% 96.89% -11.06% -30.44% -14.22% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 9.98x 4.05x 5.84x 4.93x 3.1x 2.39x 2.07x 1.82x
EV / Revenue 0x 0x 0x 0x 0x 2.39x 2.07x 1.82x
EV / EBITDA -0x - -0x 0x 0x 11.8x 8.29x 6.24x
EV / EBIT -0x -0x -0x -0x 0x 29.2x 14.9x 9.54x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 26.8 35.82 48.91 56.4 56.95 63.4 73.2 83.5
EBITDA 1 -19.05 - -0.863 6.542 7.478 12.9 18.3 24.3
EBIT 1 -23.21 -17 -6.685 -0.167 0.218 5.2 10.2 15.9
Net income -23.32 - - - - - - -
Net Debt -18.06 - - -23.79 - - - -
Reference price 2 8.880 4.820 7.300 7.100 4.500 3.860 3.860 3.860
Nbr of stocks (in thousands) 30,113 30,113 39,147 39,147 39,289 39,289 - -
Announcement Date 16/02/22 15/02/23 14/02/24 14/02/25 13/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.11M
26.27x9.71x15.87x0.75% 3,843B
121.59x53.78x87.57x-.--% 454B
21.42x6.06x10.62x1.4% 431B
255.85x22.84x66.87x-.--% 330B
2700.4x45.28x148.08x-.--% 277B
26.03x5.22x16.46x1.46% 239B
86.99x8.45x22.61x-.--% 139B
58.52x15.77x41.53x-.--% 133B
495.26x21.25x83.97x-.--% 99.54B
Average 421.37x 20.93x 54.84x 0.4% 594.5B
Weighted average by Cap. 180.55x 15.31x 31.85x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SFTR Stock
  4. Valuation Safeture AB