Valuation Volati AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 07/08/2026 +04			5-day change	1st Jan Change
624.00 ^SEK	0.00%		-0.64%	-2.19%

07-27	Deputy CEO at Volati subsidiary buys shares for just over SEK 0.1m	FW
07-23	Deputy CEO at Volati subsidiary buys shares for just over SEK 0.8m	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,986	6,924	8,814	7,790	8,497	2,136	-	-
Change	-	-61.5%	27.29%	-11.62%	9.07%	-74.86%	-	-
Enterprise Value (EV) ¹	19,519	9,077	11,044	9,834	10,512	3,198	3,017	2,835
Change	-	-53.49%	21.67%	-10.96%	6.89%	-69.58%	-5.65%	-6.06%
P/E	41.8x	19.6x	30.2x	37.3x	35.7x	1.02x	16.2x	12x
PBR	9.61x	3.27x	4.01x	3.53x	3.93x	1.79x	1.66x	1.51x
PEG	-	-1.1x	-1.8x	-1.3x	2.5x	0x	-0.2x	0.3x
Capitalization / Revenue	2.85x	0.89x	1.13x	0.99x	1.01x	0.45x	0.42x	0.4x
EV / Revenue	3.09x	1.17x	1.42x	1.25x	1.25x	0.67x	0.59x	0.53x
EV / EBITDA	22.5x	9.5x	11.1x	10.5x	10.3x	6.75x	5.04x	4.28x
EV / EBIT	31.5x	14.5x	17.4x	18.2x	17.8x	14.8x	9.11x	7.39x
EV / FCF	50.6x	22.5x	-	14.6x	16.7x	25.9x	12.7x	10.1x
FCF Yield	1.98%	4.45%	-	6.84%	6%	3.87%	7.87%	9.91%
Dividend per Share ²	1.7	1.8	1.9	2	2	0.57	0.68	0.535
Rate of return	0.75%	2.06%	1.71%	2.04%	1.87%	2.12%	2.53%	1.99%
EPS ²	5.42	4.44	3.68	2.63	3	26.38	1.66	2.24
Distribution rate	31.4%	40.5%	51.6%	76%	66.7%	2.16%	41%	23.9%
Net sales ¹	6,309	7,751	7,796	7,866	8,419	4,800	5,124	5,311
EBITDA ¹	869	956	999	941	1,018	473.8	599	662.4
EBIT ¹	620	624	636	541	589	215.6	331.1	383.4
Net income ¹	496	417	356	273	302	2,096	131.8	177.7
Net Debt ¹	1,533	2,153	2,230	2,044	2,015	1,062	881.4	698.5
Reference price ²	226.50	87.20	111.00	98.10	107.00	26.90	26.90	26.90
Nbr of stocks (in thousands)	79,407	79,407	79,407	79,407	79,407	79,407	-	-
Announcement Date	11/02/22	10/02/23	09/02/24	12/02/25	12/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BERKSHIRE HATHAWAY INC.	24.41x	-	-	-.--%	1,124B
HITACHI, LTD.	27.01x	2.22x	14.24x	1.05%	160B
3M COMPANY	24.93x	4.06x	13.96x	1.74%	94.33B
MITSUBISHI HEAVY INDUSTRIES, LTD.	32.02x	2.39x	18.43x	0.74%	86.18B
ILLINOIS TOOL WORKS INC.	25.95x	5.52x	18.84x	2.19%	84.49B
HONEYWELL INTERNATIONAL INC.	36.47x	4.37x	20.45x	2.43%	78.03B
MITSUBISHI ELECTRIC CORPORATION	23.02x	1.8x	12.74x	1.13%	75.62B
DSM-FIRMENICH	44.09x	2.89x	14.9x	2.67%	26.88B
Average	29.74x	3.32x	16.22x	1.49%	216.18B
Weighted average by Cap.	25.92x	3.25x	16.08x	0.54%