Valuation Embracer Group AB

Equities

Real-time Estimate Cboe Europe Other stock markets 14:13:08 20/04/2026 BST			5-day change	1st Jan Change
62.54 ^SEK	-0.70%		+16.03%	+2.83%

04-17	Embracer-owned 4A Games to release Metro 2039 this winter	FW
04-14	Aggregate short positions on the Stockholm Stock Exchange as of April 13	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	103,447	89,815	61,035	31,272	23,819	14,057	-	-
Change	-	-13.18%	-32.04%	-48.76%	-23.83%	-40.98%	-	-
Enterprise Value (EV) ¹	90,642	104,224	76,633	47,707	18,386	10,634	9,601	8,104
Change	-	14.98%	-26.47%	-37.75%	-61.46%	-42.17%	-9.71%	-15.6%
P/E ratio	334x	-19.1x	11.8x	-1.53x	8.6x	333x	29.7x	16.1x
PBR	3.67x	2.01x	0.94x	0.57x	0.76x	0.49x	0.47x	0.45x
PEG	-	0x	-0x	0x	-0x	-3.4x	0x	0.2x
Capitalization / Revenue	11.5x	5.27x	1.62x	0.74x	1.06x	0.89x	0.83x	0.77x
EV / Revenue	10x	6.12x	2.03x	1.13x	0.82x	0.67x	0.57x	0.45x
EV / EBITDA	22.7x	17x	7.77x	4.19x	2.72x	2.62x	1.91x	1.4x
EV / EBIT	31.6x	23.6x	12x	6.75x	5.5x	14.5x	6.02x	3.98x
EV / FCF	53.8x	456x	-69x	90.2x	-73x	-48.8x	7.02x	4.91x
FCF Yield	1.86%	0.22%	-1.45%	1.11%	-1.37%	-2.05%	14.2%	20.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.16	-24.96	24.72	-91.68	12.31	0.189	2.121	3.918
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,024	17,037	37,665	42,206	22,370	15,881	16,977	18,147
EBITDA ¹	3,985	6,135	9,867	11,377	6,754	4,062	5,029	5,786
EBIT ¹	2,871	4,416	6,366	7,063	3,344	733.5	1,594	2,036
Net income ¹	287.1	-4,276	4,454	-18,177	5,963	-60.63	556.4	979.6
Net Debt ¹	-12,806	14,408	15,598	16,435	-5,433	-3,423	-4,456	-5,953
Reference price ²	720.60	476.28	290.82	140.07	105.82	62.98	62.98	62.98
Nbr of stocks (in thousands)	143,557	188,577	209,874	223,257	225,092	223,198	-	-
Announcement Date	20/05/21	19/05/22	24/05/23	23/05/24	22/05/25	-	-	-

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.($)
EMBRACER GROUP AB	333.28x	0.67x	2.62x	-.--%	1.54B
APPLOVIN CORPORATION	30.25x	19.65x	23.43x	-.--%	161B
ADOBE INC.	13.4x	3.7x	7.76x	-.--%	98.81B
AUTODESK, INC.	30.06x	6.11x	15.04x	-.--%	51.07B
ELECTRONIC ARTS INC.	61.95x	6.24x	17.2x	0.37%	51.01B
DATADOG, INC.	377.07x	9.78x	40.8x	-.--%	44.8B
ROPER TECHNOLOGIES, INC.	23.28x	5.17x	13.18x	0.97%	37.1B
WORKDAY INC.	27.77x	2.72x	8.21x	-.--%	31.83B
GRAB HOLDINGS LIMITED	44.73x	2.94x	16.69x	-.--%	17.26B
PTC INC.	16.55x	6.53x	13.37x	-.--%	16.63B
Average	95.83x	6.35x	15.83x	0.13%	51.1B
Weighted average by Cap.	60.84x	9.85x	18.15x	0.11%