Valuation Clavister Holding AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 12/06/2026 BST			5-day change	1st Jan Change
4.550 ^SEK	+9.59%		+3.74%	+56.90%

06-02	Clavister Receives SEK14 Million Order from Norwegian Defense Agency	MT
06-02	Clavister secures order worth SEK 14 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	330.1	165.4	141.3	620.8	897.6	1,690	-	-
Change	-	-49.91%	-14.53%	339.29%	44.58%	88.28%	-	-
Enterprise Value (EV) ¹	521.6	411.5	415.9	782.3	924.5	1,657	1,560	1,403
Change	-	-21.11%	1.08%	88.08%	18.19%	79.22%	-5.85%	-10.06%
P/E Ratio	-3.48x	-1.46x	-2.16x	-6.63x	290x	37.9x	16.3x	10.6x
PBR	-5.9x	-1.01x	-0.62x	-7.37x	11.4x	12.6x	8.13x	4.95x
PEG	-	-0.1x	0.1x	0.1x	-3x	0x	0x	0.2x
Capitalization / Revenue	2.55x	1.16x	0.88x	3.24x	4.09x	5.45x	4.26x	3.48x
EV / Revenue	4.03x	2.88x	2.59x	4.08x	4.22x	5.35x	3.93x	2.89x
EV / EBITDA	-29.9x	-37.4x	24x	21.7x	23.1x	16.4x	9.63x	6.32x
EV / EBIT	-9.69x	-8.01x	-13.6x	-61x	-104x	29.1x	13.6x	8.02x
EV / FCF	-5.45x	-6.74x	-14.4x	-21.5x	-179x	36.8x	12.3x	7.5x
FCF Yield	-18.4%	-14.8%	-6.92%	-4.65%	-0.56%	2.72%	8.14%	13.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.68	-2	-1.16	-0.35	0.01	0.12	0.28	0.43
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	129.3	142.7	160.5	191.7	219.2	310	397	485
EBITDA ¹	-17.42	-10.99	17.3	36	40.1	101	162	222
EBIT ¹	-53.84	-51.4	-30.66	-12.82	-8.894	57	115	175
Net income ¹	-91.16	-112.8	-65.35	-55.98	5.302	45	108.5	167
Net Debt ¹	191.5	246.2	274.6	161.4	26.93	-33	-130	-287
Reference price ²	5.840	2.925	2.500	2.320	2.900	4.550	4.550	4.550
Nbr of stocks (in thousands)	56,530	56,530	56,530	267,598	309,522	371,426	-	-
Announcement Date	17/02/22	16/02/23	15/01/24	13/02/25	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.($)
CLAVISTER HOLDING AB	37.92x	5.35x	16.41x	-	180M
ALLEGION PLC	16.54x	2.96x	11.88x	1.66%	11.51B
ADT INC.	8.29x	2.45x	4.71x	3.24%	5.33B
RESIDEO TECHNOLOGIES, INC.	17.05x	0.81x	6.69x	-	4.79B
DORMAKABA HOLDING AG	18.87x	0.86x	5.3x	1.95%	2.72B
S-1 CORPORATION	20.01x	0.7x	5.69x	3.65%	1.98B
TAIWAN SECOM CO., LTD.	15.66x	-	-	-	1.71B
JADE BIRD FIRE CO., LTD.	23.79x	-	-	-	1.39B
NAPCO SECURITY TECHNOLOGIES, INC.	28.89x	-	-	-	1.33B
ITURAN LOCATION AND CONTROL LTD.	18.95x	-	-	-	1.32B
Average	20.60x	2.19x	8.45x	2.62%	3.23B
Weighted average by Cap.	16.66x	2.10x	8.40x	2.27%