Valuation Boozt AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 13/03/2026 GMT			5-day change	1st Jan Change
89.60 ^SEK	+0.84%		+1.59%	-21.06%

03-09	Boozt executive purchases shares worth 0.5 million Danish kroner	FW
03-04	They See Comeback Opportunities in Boozt, Apotea, and Axfood	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,898	12,039	7,917	9,003	8,168	5,412	5,412	-
Change	-	1.18%	-34.24%	13.73%	-9.28%	-33.74%	0%	-
Enterprise Value (EV) ¹	10,892	11,436	7,248	7,963	7,872	4,863	4,470	4,105
Change	-	5%	-36.62%	9.86%	-1.15%	-38.22%	-8.08%	-8.16%
P/E ratio	84.5x	65.4x	44.1x	40x	25.2x	25.4x	17.1x	14.4x
PBR	6.24x	5.67x	3.27x	3.43x	2.9x	2.02x	1.89x	1.67x
PEG	-	2.4x	-15.49x	1.7x	0.5x	-2.4x	1.1x	0.8x
Capitalization / Revenue	2.73x	2.07x	1.17x	1.16x	0.99x	0.84x	0.63x	0.6x
EV / Revenue	2.5x	1.97x	1.07x	1.03x	0.95x	0.59x	0.52x	0.45x
EV / EBITDA	24.1x	22.4x	14.3x	12.2x	10.6x	6.49x	5.44x	4.56x
EV / EBIT	37.5x	33.4x	25.4x	19.9x	16.6x	10.7x	8.72x	7.06x
EV / FCF	18.4x	-31.3x	80.4x	1,991x	656x	9.73x	28.4x	8.71x
FCF Yield	5.45%	-3.19%	1.24%	0.05%	0.15%	10.3%	3.52%	11.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.21	2.81	2.73	3.38	4.99	4.47	5.236	6.238
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,359	5,814	6,743	7,755	8,244	8,287	8,564	9,065
EBITDA ¹	452.1	509.5	508.1	652	746	805	821.3	899.9
EBIT ¹	290.3	342.5	285.6	400	473	474	512.6	581.6
Net income ¹	132.8	188.7	186.1	233	342	301	352	413.9
Net Debt ¹	-1,006	-602.9	-668.4	-1,040	-296	-548.7	-941.5	-1,306
Reference price ²	186.80	183.80	120.30	135.30	125.90	89.60	89.60	89.60
Nbr of stocks (in thousands)	63,693	65,499	65,809	66,545	64,874	60,399	60,399	-
Announcement Date	09/02/21	10/02/22	10/02/23	08/02/24	07/02/25	06/02/26	-	-

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.($)
BOOZT AB	19.82x	0.59x	6.49x	-.--%	574M
AMAZON.COM, INC.	26.8x	2.72x	10.42x	-.--%	2,229B
JD.COM, INC.	13.42x	0.12x	7.62x	3.29%	38.83B
COUPANG, INC.	112.83x	0.74x	20.09x	-.--%	33.73B
WAYFAIR INC.	196.18x	0.85x	13.27x	0.02%	9.9B
ALLEGRO.EU S.A.	15.05x	2.27x	7.8x	-.--%	7.48B
FSN E-COMMERCE VENTURES LIMITED	319.19x	6.9x	93.65x	-.--%	7.37B
MONOTARO CO., LTD.	29.16x	2.71x	17.21x	1.67%	5.88B
ETSY, INC.	16.69x	2.32x	8x	-.--%	5.01B
Average	83.24x	2.13x	20.51x	0.55%	259.79B
Weighted average by Cap.	29.40x	2.65x	10.79x	0.06%