Valuation Elon AB London S.E.

Stocks

Market Closed - London S.E. 16:59:08 21/05/2018 BST			After hours 16:25:00
56.20 ^SEK	-1.40%		32.40	-42.35%

09-01	Analysguiden raises justified value for Elon to 35 kronor - commissioned analysis	FW
09-01	Elon Appoints Thomas Karlsson as New Chief Procurement Officer	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	564.7	390.8	343.3	250.4
Change	-	-30.79%	-12.17%	-27.06%
Enterprise Value (EV) ¹	836.4	574.2	677.7	491
Change	-	-31.36%	18.02%	-27.55%
P/E	14.8x	-23.5x	105x	-2.52x
PBR	0.36x	0.7x	0.61x	0.68x
PEG	-	0x	-1x	0x
Capitalization / Revenue	0.12x	0.08x	0.07x	0.05x
EV / Revenue	0.18x	0.12x	0.14x	0.11x
EV / EBITDA	9.64x	14.2x	15.3x	19.4x
EV / EBIT	14.4x	124x	67.4x	-104x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	2	1.25	1.25	-
Rate of return	5.26%	4.75%	5.41%	-
EPS ²	2.574	-1.121	0.22	-6.69
Distribution rate	77.7%	-112%	568%	-
Net sales ¹	4,719	4,888	4,728	4,671
EBITDA ¹	86.75	40.32	44.34	25.37
EBIT ¹	58.28	4.641	10.05	-4.707
Net income ¹	33.3	-16.65	3.341	-99.37
Net Debt ¹	271.7	183.3	334.4	240.6
Reference price ²	38.00	26.30	23.10	16.85
Nbr of stocks (in thousands)	14,860	14,860	14,860	14,860
Announcement Date	08/04/24	08/04/24	27/03/25	02/04/26

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.($)
ALIBABA GROUP HOLDING LIMITED	21.16x	1.54x	10.67x	1.01%	272B
SHOPIFY INC.	79.07x	10.32x	55.34x	-.--%	163B
PDD HOLDINGS INC.	8.03x	0.88x	3.8x	-.--%	112B
MERCADOLIBRE, INC.	49.01x	2.01x	20.73x	-.--%	95.12B
MEITUAN	-96.55x	0.73x	28.22x	-.--%	61.23B
EBAY INC.	23.33x	4.07x	13.54x	1.19%	46.06B
COPART, INC.	20.25x	5.43x	13.15x	-	29.65B
RB GLOBAL, INC.	29.07x	3.38x	11.35x	1.59%	15.06B
VIPSHOP HOLDINGS LIMITED	4.51x	0.22x	2.51x	4.5%	6.92B
Average	15.32x	3.18x	17.70x	1.04%	89B
Weighted average by Cap.	25.52x	3.54x	21.55x	0.5%