|
Delayed
Nasdaq Stockholm
08:47:00 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 124.40 SEK | -0.96% |
|
-2.52% | -3.28% |
| 10-16 | Danske Bank cuts its price target for Alligo to 170 kronor (180), reiterates buy - BN | FW |
| 10-08 | Rising oil prices weigh on Stockholm exchange, OMXS30 index falls 0.8 percent | 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 | 6,291 | - | - |
| Change | - | -58.7% | 55.04% | -0.61% | 4.1% | -2.03% | - | - |
| Enterprise Value (EV) 1 | 11,964 | 4,003 | 8,846 | 9,071 | 9,564 | 9,025 | 8,655 | 8,225 |
| Change | - | -66.54% | 120.98% | 2.54% | 5.43% | -5.63% | -4.1% | -4.97% |
| P/E | 22.6x | 0.99x | 12.7x | 22.5x | 24.6x | 14.1x | 10.9x | 9.38x |
| PBR | 2.83x | - | 1.75x | 1.69x | 1.71x | 1.51x | 1.38x | 1.25x |
| PEG | - | 0x | -0.1x | -0.5x | -5.18x | 0.2x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.14x | 0.43x | 0.66x | 0.65x | 0.67x | 0.62x | 0.58x | 0.55x |
| EV / Revenue | 1.41x | 0.43x | 0.93x | 0.96x | 1x | 0.89x | 0.79x | 0.72x |
| EV / EBITDA | 9.9x | 3.47x | 6.91x | 7.92x | 8.81x | 6.86x | 5.64x | 4.94x |
| EV / EBIT | 28x | 5.98x | 11.8x | 18x | 20.3x | 13.2x | 10.1x | 8.39x |
| EV / FCF | 15.5x | - | 11.4x | 10.8x | 13.8x | 9.41x | 8.66x | 7.2x |
| FCF Yield | 6.45% | - | 8.79% | 9.27% | 7.27% | 10.6% | 11.6% | 13.9% |
| 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% | 2.93% | 3.49% | 4.08% |
| EPS 2 | 8.48 | 80.44 | 9.76 | 5.47 | 5.21 | 8.88 | 11.52 | 13.38 |
| Distribution rate | 20.6% | - | 35.9% | 36.6% | 42.2% | 41.5% | 38% | 38.3% |
| Net sales 1 | 8,508 | 9,333 | 9,462 | 9,442 | 9,551 | 10,192 | 10,914 | 11,430 |
| EBITDA 1 | 1,208 | 1,155 | 1,281 | 1,146 | 1,085 | 1,316 | 1,534 | 1,664 |
| EBIT 1 | 427 | 669 | 748 | 505 | 471 | 681.3 | 859.7 | 980.3 |
| Net income 1 | 429 | 4,061 | 497 | 274 | 261 | 444.5 | 577 | 670.5 |
| Net Debt 1 | 2,272 | - | 2,640 | 2,903 | 3,143 | 2,734 | 2,364 | 1,934 |
| Reference price 2 | 192.00 | 79.30 | 124.00 | 123.20 | 128.20 | 125.60 | 125.60 | 125.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.14x | 0.89x | 6.86x | 2.93% | 635M | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 28.51x | 4.33x | 17.30x | 1.41% | 51.83B | |
| Weighted average by Cap. | 31.61x | 5.09x | 19.74x | 1.17% |
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
