Valuation Boozt AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 10/04/2026 BST			5-day change	1st Jan Change
102.70 ^SEK	+3.48%		+7.48%	-9.52%

04-09	Dagens industri overhauls small-cap portfolio after weak start to the year	FW
03-27	Citadel Advisors no longer a public short seller in Boozt	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	12,039	7,917	9,003	8,168	6,934	6,203	-	-
Change	-	-34.24%	13.73%	-9.28%	-15.11%	-10.54%	-	-
Enterprise Value (EV) ¹	11,436	7,248	7,963	7,872	6,277	5,292	4,927	4,707
Change	-	-36.62%	9.86%	-1.15%	-20.26%	-15.69%	-6.9%	-4.47%
P/E ratio	65.4x	44.1x	40x	25.2x	25.4x	19.3x	16.2x	13.7x
PBR	5.67x	3.27x	3.43x	2.9x	2.73x	2.17x	1.91x	1.68x
PEG	-	-15.49x	1.7x	0.5x	-2.4x	1x	0.9x	0.8x
Capitalization / Revenue	2.07x	1.17x	1.16x	0.99x	0.84x	0.72x	0.68x	0.64x
EV / Revenue	1.97x	1.07x	1.03x	0.95x	0.76x	0.61x	0.54x	0.49x
EV / EBITDA	22.4x	14.3x	12.2x	10.6x	7.8x	6.43x	5.44x	4.89x
EV / EBIT	33.4x	25.4x	19.9x	16.6x	13.2x	10.3x	8.43x	7.07x
EV / FCF	-31.3x	80.4x	1,991x	656x	7.21x	33.6x	10.5x	8.87x
FCF Yield	-3.19%	1.24%	0.05%	0.15%	13.9%	2.97%	9.57%	11.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.81	2.73	3.38	4.99	4.47	5.328	6.326	7.477
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,814	6,743	7,755	8,244	8,287	8,606	9,116	9,672
EBITDA ¹	509.5	508.1	652	746	805	822.8	904.9	963.3
EBIT ¹	342.5	285.6	400	473	474	514.1	584.8	665.7
Net income ¹	188.7	186.1	233	342	301	358.7	419.2	479.1
Net Debt ¹	-602.9	-668.4	-1,040	-296	-657	-910.8	-1,276	-1,496
Reference price ²	183.80	120.30	135.30	125.90	113.50	102.70	102.70	102.70
Nbr of stocks (in thousands)	65,499	65,809	66,545	64,874	61,090	60,399	-	-
Announcement Date	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	19.28x	0.61x	6.43x	-.--%	671M
AMAZON.COM, INC.	30.67x	3.13x	12.01x	-.--%	2,564B
JD.COM, INC.	13.57x	0.12x	7.77x	3.25%	39.66B
COUPANG, INC.	127.94x	0.81x	21.89x	-.--%	36.13B
WAYFAIR INC.	185.64x	0.81x	12.63x	0.02%	9.37B
FSN E-COMMERCE VENTURES LIMITED	351.43x	7.52x	101.9x	-.--%	7.99B
ALLEGRO.EU S.A.	15.47x	2.3x	7.94x	-.--%	7.76B
MONOTARO CO., LTD.	23.9x	2.26x	14.2x	2.08%	5.55B
ETSY, INC.	17.01x	2.34x	8.09x	-.--%	5.07B
Average	87.21x	2.21x	21.43x	0.59%	297.31B
Weighted average by Cap.	33.14x	3.05x	12.34x	0.05%