|
Real-time Estimate
Cboe Europe
11:25:56 24/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 131.80 SEK | -1.64% |
|
+0.15% | +2.65% |
| 09-03 | Alligo's newly appointed CEO Samuel Alteborg buys shares for SEK 1m | FW |
| 07-20 | Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN | FW |
Company Valuation: Alligo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,692 | 4,003 | 6,206 | 6,168 | 6,421 | 6,712 | - | - |
| Change | - | -58.7% | 55.04% | -0.61% | 4.1% | 4.52% | - | - |
| Enterprise Value (EV) 1 | 11,964 | 4,003 | 8,846 | 9,071 | 9,564 | 9,397 | 9,008 | 8,599 |
| Change | - | -66.54% | 120.98% | 2.54% | 5.43% | -1.74% | -4.14% | -4.54% |
| P/E | 22.6x | 0.99x | 12.7x | 22.5x | 24.6x | 14.6x | 11.7x | 10.2x |
| PBR | 2.83x | - | 1.75x | 1.69x | 1.71x | 1.6x | 1.46x | 1.33x |
| PEG | - | 0x | -0.1x | -0.5x | -5.18x | 0.2x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.14x | 0.43x | 0.66x | 0.65x | 0.67x | 0.66x | 0.62x | 0.6x |
| EV / Revenue | 1.41x | 0.43x | 0.93x | 0.96x | 1x | 0.92x | 0.84x | 0.76x |
| EV / EBITDA | 9.9x | 3.47x | 6.91x | 7.92x | 8.81x | 6.96x | 5.86x | 5.17x |
| EV / EBIT | 28x | 5.98x | 11.8x | 18x | 20.3x | 13x | 10.3x | 8.76x |
| EV / FCF | 15.5x | - | 11.4x | 10.8x | 13.8x | 8.84x | 8.49x | 7.43x |
| FCF Yield | 6.45% | - | 8.79% | 9.27% | 7.27% | 11.3% | 11.8% | 13.5% |
| Dividend per Share 2 | 1.75 | - | 3.5 | 2 | 2.2 | 3.683 | 4.38 | 5.127 |
| Rate of return | 0.91% | - | 2.82% | 1.62% | 1.72% | 2.75% | 3.27% | 3.83% |
| EPS 2 | 8.48 | 80.44 | 9.76 | 5.47 | 5.21 | 9.19 | 11.48 | 13.14 |
| Distribution rate | 20.6% | - | 35.9% | 36.6% | 42.2% | 40.1% | 38.1% | 39% |
| Net sales 1 | 8,508 | 9,333 | 9,462 | 9,442 | 9,551 | 10,208 | 10,758 | 11,268 |
| EBITDA 1 | 1,208 | 1,155 | 1,281 | 1,146 | 1,085 | 1,351 | 1,537 | 1,662 |
| EBIT 1 | 427 | 669 | 748 | 505 | 471 | 724.7 | 871 | 981.7 |
| Net income 1 | 429 | 4,061 | 497 | 274 | 261 | 460 | 574.5 | 658 |
| Net Debt 1 | 2,272 | - | 2,640 | 2,903 | 3,143 | 2,686 | 2,296 | 1,887 |
| Reference price 2 | 192.00 | 79.30 | 124.00 | 123.20 | 128.20 | 134.00 | 134.00 | 134.00 |
| Nbr of stocks (in thousands) | 50,481 | 50,481 | 50,051 | 50,068 | 50,088 | 50,088 | - | - |
| Announcement Date | 15/02/22 | 16/02/23 | 16/02/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.58x | 0.92x | 6.96x | 2.75% | 677M | |
| 27.4x | 3.13x | 18.11x | 0.76% | 59.85B | |
| 40.39x | 6.28x | 27.74x | 1.92% | 58.51B | |
| 34.95x | 5.79x | 20.67x | 0.86% | 13.55B | |
| 27.72x | 2.29x | 18.08x | 0.63% | 12.24B | |
| 16.38x | 1.24x | 10.13x | -.--% | 7.88B | |
| 27.64x | 1.82x | 15.46x | 2.82% | 6.93B | |
| 19.88x | 1.29x | 11.16x | 3.15% | 4.65B | |
| 29.44x | - | - | - | 2.97B | |
| -107.11x | 0.61x | 13.74x | - | 2.84B | |
| Average | 13.13x | 2.60x | 15.78x | 1.61% | 17.01B | |
| Weighted average by Cap. | 29.52x | 4.14x | 20.89x | 1.3% |
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
- ALLIGO B Stock
- Valuation Alligo AB
Select your edition
All financial news and data tailored to specific country editions
