Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 02/09/2026 BST			5-day change	1st Jan Change
137.40 ^SEK	+2.38%		+1.03%	+7.18%

07-20	Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN	FW
07-17	Alligo AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	6,882	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	7.18%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,546	9,186	8,819
Change	-	-66.54%	120.98%	2.54%	5.43%	-0.19%	-3.78%	-3.99%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.5x	11.6x	10x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.65x	1.5x	1.37x
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	0.67x	0.64x	0.61x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.93x	0.85x	0.78x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	7.11x	6.05x	5.34x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.5x	10.7x	9.08x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	8.99x	8.83x	7.9x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11.1%	11.3%	12.7%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.65	4.382	5.128
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.66%	3.19%	3.73%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.462	11.86	13.68
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	38.6%	36.9%	37.5%
Net sales ¹	8,508	9,333	9,462	9,442	9,638	10,221	10,803	11,323
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,343	1,518	1,653
EBIT ¹	427	669	748	505	471	708	858.2	970.8
Net income ¹	429	4,061	497	274	261	474	593.5	684.5
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,664	2,304	1,937
Reference price ²	192.00	79.30	124.00	123.20	128.20	137.40	137.40	137.40
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

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.($)
ALLIGO AB	14.18x	0.92x	6.99x	2.72%	701M
W.W. GRAINGER, INC.	28.23x	3.23x	18.64x	0.74%	61.67B
FASTENAL COMPANY	38.71x	6.02x	26.6x	2.01%	55.94B
DIPLOMA PLC	32.44x	5.44x	19.38x	0.92%	12.93B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	26.53x	2.19x	17.29x	0.66%	11.71B
CORE & MAIN, INC.	15.69x	1.23x	9.93x	-.--%	7.88B
MSC INDUSTRIAL DIRECT CO., INC.	26.22x	1.74x	14.71x	2.97%	6.58B
RS GROUP PLC	19.48x	1.26x	10.99x	3.22%	4.64B
DNOW INC.	-108.27x	0.62x	13.88x	-	2.87B
DXP ENTERPRISES, INC.	28.21x	-	-	-	2.84B
Average	12.14x	2.51x	15.38x	1.65%	16.78B
Weighted average by Cap.	28.62x	4.01x	20.39x	1.32%