Valuation C-Rad AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 28/07/2026 BST			5-day change	1st Jan Change
37.20 ^SEK	+1.09%		-0.80%	+16.43%

07-20	Pareto Securities raises C-Rad price target to 45 kronor (36), reiterates buy	FW
07-17	C-Rad 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	1,880	1,287	1,421	1,007	1,073	1,256	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	17.09%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,085	1,047	989.1
Change	-	-33.74%	10.92%	-33.7%	5.28%	20.37%	-3.49%	-5.57%
P/E	75.3x	173x	31x	18x	103x	18.6x	15.6x	13x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.13x	2.73x	2.38x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.8x	0.6x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	2.71x	2.38x	2.21x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.34x	1.99x	1.74x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	11.8x	9.29x	7.44x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	12.2x	10.6x	8.31x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	20.1x	17.8x	11.5x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	4.97%	5.61%	8.66%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.22%	1.77%	2.31%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.983	2.363	2.842
Distribution rate	-	-	-	-	32.3%	22.7%	27.5%	29.9%
Net sales ¹	261.2	301.3	424.6	469	441.9	463.9	527	568.1
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	92.24	112.8	132.9
EBIT ¹	36	26.1	57.5	70	45.1	89	99.04	119
Net income ¹	25.1	7.5	46.1	56.5	10.5	66.84	79.63	95.76
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-170.8	-208.6	-267
Reference price ²	55.70	38.10	42.20	30.00	31.95	36.80	36.80	36.80
Nbr of stocks (in thousands)	33,752	33,767	33,678	33,578	33,578	33,767	-	-
Announcement Date	27/01/22	26/01/23	08/02/24	07/02/25	12/02/26	-	-	-

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.($)
C-RAD AB	18.55x	2.31x	11.62x	1.22%	128M
THERMO FISHER SCIENTIFIC, INC.	27.93x	5.03x	19.28x	0.33%	208B
DANAHER CORPORATION	32.82x	6.02x	19.04x	0.75%	138B
INTUITIVE SURGICAL, INC.	39.1x	10.15x	22.44x	-.--%	126B
BOSTON SCIENTIFIC CORPORATION	16.28x	3.44x	11.09x	-.--%	67.64B
EDWARDS LIFESCIENCES CORPORATION	32.28x	6.54x	20.69x	-.--%	47.81B
SIEMENS HEALTHINEERS AG	18.85x	2.16x	11.21x	2.78%	45.03B
AGILENT TECHNOLOGIES, INC.	26.81x	5.34x	18.23x	0.74%	38.94B
WATERS CORPORATION	44.99x	6.29x	19.31x	-.--%	36.45B
RESMED, INC.	19.17x	5.04x	12.93x	1.2%	29.29B
Average	27.68x	5.23x	16.58x	0.7%	73.74B
Weighted average by Cap.	29.85x	5.94x	18.31x	0.49%