Company Valuation: FSport AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 31.35 8.461 7.553 7.293 4.663
Change - -73.01% -10.73% -3.45% -36.06%
Enterprise Value (EV) 1 10.85 3.752 4.896 5.707 -1.554
Change - -65.42% 30.48% 16.55% -127.24%
P/E -2x -0.44x -0.4x -0.81x -2.73x
PBR 0.65x 0.29x 0.34x 0.39x 0.26x
PEG -0x -0x 0x 0x 0x
Capitalization / Revenue 8.7x 1.19x 1.62x 1.63x 2.5x
EV / Revenue 3.01x 0.53x 1.05x 1.28x -0.83x
EV / EBITDA -0.76x -0.28x -0.64x -1.43x 1.53x
EV / EBIT -0.69x -0.26x -0.54x -1.1x 0.87x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.8138 -0.9947 -0.3963 -0.0627 -0.0112
Distribution rate - - - - -
Net sales 1 3.604 7.134 4.666 4.474 1.868
EBITDA 1 -14.35 -13.19 -7.677 -3.982 -1.014
EBIT 1 -15.64 -14.56 -9.047 -5.204 -1.787
Net income 1 -15.65 -19.13 -13.72 -5.814 -1.705
Net Debt 1 -20.49 -4.709 -2.657 -1.586 -6.217
Reference price 2 1.6300 0.4400 0.1600 0.0506 0.0305
Nbr of stocks (in thousands) 19,230 19,230 47,207 144,122 152,872
Announcement Date 04/05/22 11/05/23 08/05/24 15/05/25 20/05/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2M
88.75x11.1x20.6x - 28.24B
-43.92x0.4x38.52x-.--% 15.87B
-81.36x1.42x7.24x-.--% 9.01B
13.14x5.13x9.67x2.76% 8.23B
41.09x6.85x33.93x-.--% 4.91B
13.44x1.65x8.16x1.22% 2.48B
24.1x1.41x5.89x - 1.58B
6.17x0.98x6.09x2.98% 1.44B
Average 7.68x 3.62x 16.26x 1.16% 7.97B
Weighted average by Cap. 20.43x 5.80x 21.50x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA