|
Market Closed -
Nasdaq Copenhagen
13:46:03 06/01/2026 +04
|
After hours 18:55:00 | |||
| 5.030 DKK | +30.65% |
|
5.015 | -0.30% |
| 04-17 | Court puts Shape Robotics into compulsory dissolution | RE |
| 04-15 | Shape Robotics issues objection to dissolution referral | RE |
Company Valuation: Shape Robotics A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Market Cap 1 | 82.12 | 93.55 | 274.4 | 416.1 | 233.5 |
| Change | - | 13.91% | 193.29% | 51.65% | -43.87% |
| Enterprise Value (EV) 1 | 72.94 | 91.63 | 294.8 | 473.6 | 369.2 |
| Change | - | 25.61% | 221.71% | 60.66% | -22.03% |
| P/E | -6.45x | -5.73x | -63.2x | 142x | -16.1x |
| PBR | 4.03x | 6.24x | 6.34x | 3.17x | 1.51x |
| PEG | - | -0.64x | 0.8x | -1x | 0x |
| Capitalization / Revenue | 13.6x | 5.26x | 3.14x | 2.43x | 0.77x |
| EV / Revenue | 12.1x | 5.16x | 3.37x | 2.77x | 1.22x |
| EV / EBITDA | -5.78x | -5.81x | -1,527x | 69.1x | 14.4x |
| EV / EBIT | -5.68x | -5.68x | -108x | 99.4x | 46.7x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -1.922 | -2.094 | -0.4179 | 0.21 | -0.9611 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 6.044 | 17.77 | 87.38 | 171.2 | 301.9 |
| EBITDA 1 | -12.62 | -15.77 | -0.193 | 6.858 | 25.69 |
| EBIT 1 | -12.84 | -16.13 | -2.728 | 4.765 | 7.907 |
| Net income 1 | -12.73 | -16.32 | -4.355 | 2.607 | -14.26 |
| Net Debt 1 | -9.176 | -1.918 | 20.41 | 57.52 | 135.7 |
| Reference price 2 | 12.400 | 12.000 | 26.400 | 29.800 | 15.500 |
| Nbr of stocks (in thousands) | 6,623 | 7,795 | 10,393 | 13,962 | 15,066 |
| Announcement Date | 24/03/21 | 22/03/22 | 21/03/23 | 12/04/24 | 03/04/25 |
1DKK in Million2DKK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 14.89M | |
| 25.01x | 9.23x | 15.11x | 0.79% | 3,657B | |
| 108.66x | 47.21x | 76.63x | -.--% | 399B | |
| 393.04x | 16.8x | 66.42x | -.--% | 79.61B | |
| 59.29x | 12.53x | 26.43x | -.--% | 78.47B | |
| 99.99x | 8.53x | 21.61x | -.--% | 76.11B | |
| 36.33x | 1.78x | 14.22x | -.--% | 65.96B | |
| 181.48x | 5.77x | 22.3x | -.--% | 45.46B | |
| 117.76x | 4.65x | 22.77x | -.--% | 40.57B | |
| 26.9x | 5.55x | 26.62x | -.--% | 35.5B | |
| Average | 116.50x | 12.45x | 32.45x | 0.09% | 447.69B | |
| Weighted average by Cap. | 43.49x | 12.58x | 22.03x | 0.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SHAPE Stock
- Valuation Shape Robotics A/S
Select your edition
All financial news and data tailored to specific country editions
