Valuation Embracer Group AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 17/01/2025 GMT			5-day change	1st Jan Change
195.00 ^SEK	+1.23%		+8.88%	+7.76%

01-17	Embracer gets green light to sell Easybrain to Miniclip	FW
01-17	Embracer receives regulatory approval for the sale of Easybrain	FW

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,682	103,447	89,815	61,035	31,272	43,894	-	-
Change	-	237.15%	-13.18%	-32.04%	-48.76%	40.36%	-	-
Enterprise Value (EV) ¹	29,663	90,642	104,224	76,633	47,707	53,421	50,396	48,606
Change	-	205.57%	14.98%	-26.47%	-37.75%	11.98%	-5.66%	-3.55%
P/E ratio	108x	334x	-19.1x	11.8x	-1.53x	-32.3x	16.6x	11.7x
PBR	4.81x	3.67x	2.01x	0.94x	0.57x	0.79x	0.75x	0.71x
PEG	-	-16x	0x	-0x	0x	0.3x	-0x	0.3x
Capitalization / Revenue	5.84x	11.5x	5.27x	1.62x	0.74x	1.19x	1.15x	1.12x
EV / Revenue	5.65x	10x	6.12x	2.03x	1.13x	1.44x	1.32x	1.24x
EV / EBITDA	16.3x	22.7x	17x	7.77x	4.19x	5.8x	4.94x	4.54x
EV / EBIT	28.7x	31.6x	23.6x	12x	6.75x	9.14x	8.59x	7.55x
EV / FCF	913x	53.8x	456x	-69x	90.2x	90.4x	14.6x	11.8x
FCF Yield	0.11%	1.86%	0.22%	-1.45%	1.11%	1.11%	6.85%	8.49%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.73	2.16	-24.96	24.72	-91.68	-6.029	11.73	16.73
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,249	9,024	17,037	37,665	42,206	36,971	38,066	39,184
EBITDA ¹	1,821	3,985	6,135	9,867	11,377	9,205	10,199	10,700
EBIT ¹	1,033	2,871	4,416	6,366	7,063	5,844	5,869	6,438
Net income ¹	284.9	287.1	-4,276	4,454	-18,177	-1,350	2,628	3,870
Net Debt ¹	-1,019	-12,806	14,408	15,598	16,435	9,527	6,501	4,712
Reference price ²	294.96	720.60	476.28	290.82	140.07	195.00	195.00	195.00
Nbr of stocks (in thousands)	104,022	143,557	188,577	209,874	223,257	225,098	-	-
Announcement Date	20/05/20	20/05/21	19/05/22	24/05/23	23/05/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
EMBRACER GROUP AB	-32.34x	1.44x	5.8x	-.--%	3.93B
ADOBE INC.	26.93x	7.7x	15.51x	-.--%	187B
APPLOVIN CORPORATION	84.16x	25.54x	44.6x	-.--%	115B
WORKDAY INC.	116.24x	7.33x	25.21x	-.--%	66.4B
AUTODESK, INC.	58.55x	10.28x	26.95x	-.--%	62.62B
ROPER TECHNOLOGIES, INC.	39.68x	9.1x	22.42x	+0.54%	56.01B
DATADOG, INC.	285.41x	16.67x	62.35x	-.--%	47.02B
ELECTRONIC ARTS INC.	34.11x	4.67x	13x	+0.56%	37.24B
ANSYS, INC.	51.37x	11.92x	25.97x	-.--%	30.6B
PTC INC.	46.9x	9.25x	21.27x	-.--%	22.6B
Average	71.10x	10.39x	26.31x	+0.11%	62.85B
Weighted average by Cap.	72.42x	12.02x	27.62x	+0.08%