Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 23/07/2026 BST			5-day change	1st Jan Change
139.00 ^SEK	-0.57%		+0.72%	+8.42%

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	7,002	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	9.05%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,667	9,306	8,939
Change	-	-66.54%	120.98%	2.54%	5.43%	1.07%	-3.73%	-3.94%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.8x	11.8x	10.2x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.67x	1.53x	1.39x
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	0.69x	0.65x	0.62x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.95x	0.86x	0.79x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	7.2x	6.13x	5.41x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.7x	10.8x	9.21x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	9.11x	8.95x	8.01x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11%	11.2%	12.5%
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%	2.61%	3.13%	3.67%
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	139.80	139.80	139.80
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	14.77x	0.95x	7.2x	2.61%	723M
W.W. GRAINGER, INC.	29.79x	3.37x	19.57x	0.71%	63.93B
FASTENAL COMPANY	36.04x	5.61x	24.79x	2.13%	52.02B
DIPLOMA PLC	34.78x	5.78x	20.85x	0.86%	13.61B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	31.88x	2.54x	20.62x	0.56%	12.62B
CORE & MAIN, INC.	16.09x	1.27x	10.26x	-.--%	8.19B
MSC INDUSTRIAL DIRECT CO., INC.	28.35x	1.87x	15.84x	2.75%	7.11B
RS GROUP PLC	17.98x	1.17x	10.24x	3.49%	4.24B
DXP ENTERPRISES, INC.	27.66x	-	-	-	2.68B
BUFAB AB	32.04x	3.3x	18.92x	1.09%	2.67B
Average	26.94x	2.87x	16.48x	1.58%	16.78B
Weighted average by Cap.	31.20x	3.97x	20.47x	1.3%