|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 146.40 SEK | +2.52% |
|
+7.65% | -6.87% |
| 06-24 | Danske Bank cuts price target for Cellavision to 180 kronor (185), reiterates buy - BN | FW |
| 06-17 | Stockholm Stock Exchange trades near flat at the open, OMXS30 unchanged | FW |
Company Valuation: CellaVision AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,757 | 5,462 | 5,057 | 5,188 | 3,749 | 3,406 | - | - |
| Change | - | -29.58% | -7.42% | 2.59% | -27.72% | -9.16% | - | - |
| Enterprise Value (EV) 1 | 7,763 | 5,456 | 5,000 | 5,065 | 3,587 | 3,190 | 3,145 | 3,080 |
| Change | - | -29.71% | -8.37% | 1.31% | -29.18% | -11.06% | -1.43% | -2.04% |
| P/E | 61.9x | 46.2x | 38.8x | 36.9x | 24.5x | 24.1x | 19.7x | 17.1x |
| PBR | 14.3x | 8.51x | 7.06x | 6.36x | 4.22x | 3.47x | 3.13x | 2.81x |
| PEG | - | -8.36x | 3.8x | 4.58x | 2.78x | -3.12x | 0.9x | 1.1x |
| Capitalization / Revenue | 13.7x | 8.54x | 7.47x | 7.17x | 4.94x | 4.43x | 3.95x | 3.58x |
| EV / Revenue | 13.7x | 8.53x | 7.38x | 7x | 4.73x | 4.15x | 3.65x | 3.24x |
| EV / EBITDA | 39.6x | 27.5x | 24.2x | 23.2x | 14.9x | 14.2x | 11.8x | 10.2x |
| EV / EBIT | 47.7x | 34.5x | 29.9x | 28.5x | 17.8x | 17.8x | 14.3x | 12.1x |
| EV / FCF | 68x | 81.1x | 45.1x | 41.4x | 31.4x | 29.6x | 25.7x | 20.8x |
| FCF Yield | 1.47% | 1.23% | 2.22% | 2.42% | 3.19% | 3.37% | 3.88% | 4.8% |
| Dividend per Share 2 | 2 | 2 | 2.25 | 2.5 | 2.75 | 2.75 | 3.075 | 3.362 |
| Rate of return | 0.62% | 0.87% | 1.06% | 1.15% | 1.75% | 1.93% | 2.15% | 2.35% |
| EPS 2 | 5.25 | 4.96 | 5.46 | 5.9 | 6.42 | 5.924 | 7.239 | 8.349 |
| Distribution rate | 38.1% | 40.3% | 41.2% | 42.4% | 42.8% | 46.4% | 42.5% | 40.3% |
| Net sales 1 | 565.6 | 639.3 | 677.3 | 723.2 | 759 | 768.9 | 861.7 | 950.6 |
| EBITDA 1 | 196.2 | 198.4 | 206.8 | 218.7 | 241.4 | 224.2 | 266.4 | 301.5 |
| EBIT 1 | 162.7 | 158.3 | 167.1 | 177.7 | 202.1 | 179.2 | 220.5 | 254.4 |
| Net income 1 | 125.3 | 118.3 | 130.3 | 140.7 | 153.1 | 141.2 | 176.6 | 206.2 |
| Net Debt 1 | 6.368 | -5.558 | -56.94 | -122.6 | -162.6 | -215.7 | -261.4 | -325.7 |
| Reference price 2 | 325.20 | 229.00 | 212.00 | 217.50 | 157.20 | 142.80 | 142.80 | 142.80 |
| Nbr of stocks (in thousands) | 23,852 | 23,852 | 23,852 | 23,852 | 23,852 | 23,852 | - | - |
| Announcement Date | 04/02/22 | 08/02/23 | 07/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.11x | 4.15x | 14.23x | 1.93% | 353M | |
| 60.32x | 4.83x | 16.15x | 0.36% | 16.67B | |
| 39.38x | - | - | 2.05% | 1.68B | |
| -11.41x | 1.33x | 5.8x | -.--% | 1.24B | |
| 18.95x | 2.73x | 9.19x | 1.23% | 1.14B | |
| 57x | - | - | 0.79% | 580M | |
| 45.63x | - | - | - | 447M | |
| 18.25x | 2.57x | 10.98x | 1.87% | 375M | |
| -14.61x | - | - | - | 329M | |
| Average | 26.40x | 3.12x | 11.27x | 1.17% | 2.54B | |
| Weighted average by Cap. | 50.10x | 4.44x | 14.97x | 0.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CEVI Stock
- Valuation CellaVision AB
Select your edition
All financial news and data tailored to specific country editions
