|
Market Closed -
Nasdaq Stockholm
20:00:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 113.70 SEK | +0.18% |
|
-1.22% | +35.68% |
| 09-07 | Strand Småbolagsfond rose 3.58 percent in August, strong trend in the stock market | FW |
| 09-04 | Six stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Storytel AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,273 | 3,409 | 3,104 | 5,308 | 6,478 | 8,792 | - | - |
| Change | - | -69.76% | -8.93% | 70.98% | 22.05% | 35.71% | - | - |
| Enterprise Value (EV) 1 | 10,280 | 3,848 | 2,847 | 5,335 | 6,342 | 8,441 | 7,892 | 7,268 |
| Change | - | -62.56% | -26.01% | 87.36% | 18.87% | 33.09% | -6.5% | -7.91% |
| P/E | -27x | -8.03x | -3.79x | 27.1x | 13.5x | 18.4x | 15.5x | 13.1x |
| PBR | 5.53x | 1.55x | 2.44x | 3.42x | 3.41x | 3.92x | 3.3x | 2.79x |
| PEG | - | 0.82x | -0x | -0x | 0x | -42.86x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.65x | 1.07x | 0.89x | 1.4x | 1.61x | 2x | 1.84x | 1.73x |
| EV / Revenue | 3.33x | 1.2x | 0.82x | 1.4x | 1.58x | 1.92x | 1.65x | 1.43x |
| EV / EBITDA | -55.8x | 41.7x | 11.5x | 8.87x | 8.38x | 9.32x | 7.55x | 6.2x |
| EV / EBIT | -28.4x | -9.89x | -40.2x | 17.6x | 14.7x | 14.5x | 11.2x | 8.79x |
| EV / FCF | -18.8x | -10.8x | 58.4x | 13.3x | 15.4x | 16.8x | 10.1x | 8.27x |
| FCF Yield | -5.31% | -9.28% | 1.71% | 7.52% | 6.48% | 5.96% | 9.87% | 12.1% |
| Dividend per Share 2 | - | - | - | - | 1.5 | 2.08 | 2.51 | 2.98 |
| Rate of return | - | - | - | - | 1.79% | 1.83% | 2.21% | 2.62% |
| EPS 2 | -6.11 | -5.51 | -10.63 | 2.54 | 6.22 | 6.193 | 7.342 | 8.682 |
| Distribution rate | - | - | - | - | 24.1% | 33.6% | 34.2% | 34.3% |
| Net sales 1 | 3,088 | 3,200 | 3,489 | 3,798 | 4,023 | 4,395 | 4,771 | 5,091 |
| EBITDA 1 | -184.3 | 92.19 | 247.8 | 601.7 | 756.6 | 905.6 | 1,046 | 1,172 |
| EBIT 1 | -361.8 | -389 | -70.8 | 303.5 | 431.9 | 583.3 | 702.1 | 827.2 |
| Net income 1 | -410.1 | -383 | -819.2 | 196.7 | 483 | 484 | 576.7 | 685.1 |
| Net Debt 1 | -993.1 | 439.5 | -257 | 27 | -136.4 | -351 | -900 | -1,524 |
| Reference price 2 | 165.10 | 44.23 | 40.26 | 68.80 | 83.80 | 113.70 | 113.70 | 113.70 |
| Nbr of stocks (in thousands) | 68,282 | 77,073 | 77,108 | 77,151 | 77,307 | 77,325 | - | - |
| Announcement Date | 18/02/22 | 16/02/23 | 15/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.33x | 1.92x | 9.3x | 1.83% | 908M | |
| 29.46x | 1.99x | 15.17x | -.--% | 2.56B | |
| 15.56x | - | - | 3.21% | 123M | |
| 5.86x | 0.05x | 0.25x | - | 60.66M | |
| Average | 17.30x | 1.32x | 8.24x | 1.68% | 912.83M | |
| Weighted average by Cap. | 25.84x | 1.94x | 13.41x | 0.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STORY B Stock
- Valuation Storytel AB
Select your edition
All financial news and data tailored to specific country editions
