Valuation Asmodee

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 07/08/2026 BST			5-day change	1st Jan Change
165.30 ^SEK	+0.67%		+11.39%	+56.03%

08-07	Stockholm stocks end Friday in the red, Lundin Gold jumped on earnings	FW
08-07	Activist investor Alta Fox has taken a stake in Asmodee - Di	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	1,971	2,265	3,571	-	-
Change	-	14.91%	57.7%	-	-
Enterprise Value (EV) ¹	2,381	2,522	4,010	3,901	3,684
Change	-	5.95%	58.97%	-2.71%	-5.56%
P/E	307x	81.7x	22.7x	21.2x	19.1x
PBR	1.05x	1.2x	1.74x	1.63x	1.52x
PEG	-	0x	0x	2.98x	1.7x
Capitalization / Revenue	1.44x	1.35x	1.88x	1.86x	1.78x
EV / Revenue	1.74x	1.5x	2.11x	2.03x	1.84x
EV / EBITDA	10.4x	8.84x	11.9x	11.3x	10.3x
EV / EBIT	12x	9.8x	13.2x	12.6x	11.5x
EV / FCF	14.2x	12x	21x	16.9x	16.2x
FCF Yield	7.07%	8.31%	4.76%	5.93%	6.19%
Dividend per Share ²	-	0.17	0.212	0.1939	0.221
Rate of return	-	1.75%	1.41%	1.29%	1.46%
EPS ²	0.0275	0.1186	0.6633	0.7105	0.7901
Distribution rate	-	143%	32%	27.3%	28%
Net sales ¹	1,369	1,684	1,904	1,919	2,003
EBITDA ¹	228.2	285.4	338.2	344.6	359.4
EBIT ¹	198.2	257.3	304.4	308.4	321.5
Net income ¹	4.699	27.7	161	173.1	189.2
Net Debt ¹	409.8	257.5	438.3	329.8	113
Reference price ²	8.43	9.69	15.09	15.09	15.09
Nbr of stocks (in thousands)	233,692	233,692	236,721	-	-
Announcement Date	21/05/25	21/05/26	-	-	-

¹EUR in Million²EUR

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.($)
ASMODEE	22.75x	2.11x	11.86x	1.41%	4.13B
NINTENDO CO., LTD.	21.77x	3.14x	15.88x	2.69%	58.8B
INTERNATIONAL GAMES SYSTEM CO.,LTD.	17.21x	8.61x	14.56x	5.33%	6.97B
TOMY COMPANY, LTD.	17.11x	0.85x	7.26x	2.1%	1.97B
BLOKS GROUP LIMITED	14.79x	2.39x	8.73x	1.2%	1.76B
GUANGZHOU WAHLAP TECHNOLOGY CORPORATION LIMITED	28.56x	-	-	-	339M
Average	20.36x	3.42x	11.66x	2.55%	12.33B
Weighted average by Cap.	21.13x	3.52x	15.13x	2.82%