Company Valuation: Bambuser AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,755 3,362 779.5 274.6 125.5 96.1
Change - 22.03% -76.82% -64.77% -54.31% -23.41%
Enterprise Value (EV) 1 2,438 2,820 401 2.544 -57.58 -7.037
Change - 15.67% -85.78% -99.37% -2,363.54% 87.78%
P/E -33x -13.8x -3.89x -0.99x -1.12x -0.85x
PBR 8.06x 4.37x 1.32x 0.86x 0.6x 1.02x
PEG - -0x 0.2x -0x 0x -0.69x
Capitalization / Revenue 77.9x 23x 3.74x 1.46x 1.22x 1.16x
EV / Revenue 68.9x 19.3x 1.92x 0.01x -0.56x -0.08x
EV / EBITDA -38.8x -13.7x -2.09x -0.01x 0.48x 0.06x
EV / EBIT -38.6x -12.2x -1.71x -0.01x 0.47x 0.06x
EV / FCF -66.8x -37.9x -2.85x -0.02x 1.25x 0.16x
FCF Yield -1.5% -2.64% -35.1% -4,561% 80% 618%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -15.22 -35.33 -28.43 -39.54 -15.86 -16.05
Distribution rate - - - - - -
Net sales 1 35.38 146.5 208.5 188.5 103 83.1
EBITDA 1 -62.86 -206.1 -191.5 -249.8 -121.2 -110.3
EBIT 1 -63.12 -230.6 -234 -290.7 -123.8 -115.9
Net income 1 -63.79 -231.1 -200.2 -278.4 -111.7 -113
Net Debt 1 -317.4 -542.4 -378.4 -272.1 -183.1 -103.1
Reference price 2 502.50 487.20 110.70 39.00 17.82 13.65
Nbr of stocks (in thousands) 5,482 6,901 7,041 7,041 7,041 7,041
Announcement Date 30/03/21 07/04/22 04/04/23 04/04/24 04/04/25 03/04/26
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.07x10x16.33x0.72% 3,963B
129.46x57.35x93.39x-.--% 483B
19.65x5.67x9.87x1.53% 396B
237.95x21.21x62.1x-.--% 307B
2492.9x41.72x136.46x-.--% 256B
27.78x5.59x17.62x1.36% 253B
88.78x8.8x23.56x-.--% 145B
59.45x16.05x42.27x-.--% 135B
485x20.62x81.51x-.--% 96.71B
Average 396.45x 20.78x 53.68x 0.4% 670.39B
Weighted average by Cap. 159.62x 15.51x 31.35x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bambuser AB

Historical PBR trend

Valuation ratios - PBR - Bambuser AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bambuser AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bambuser AB