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 47,207 144,122 152,873
Announcement Date 04/05/22 11/05/23 08/05/24 15/05/25 20/05/26
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.89M
67.98x8.62x16.01x - 21.13B
-42.95x0.39x37.6x-.--% 15.46B
-43.2x1.23x6.58x-.--% 7.6B
11.07x4.18x7.86x3.27% 6.91B
35.11x5.71x28.32x-.--% 4.14B
12.23x1.44x7.14x1.34% 2.25B
24.33x1.39x5.92x - 1.55B
13.04x0.84x4.82x2.32% 1.38B
Average 9.70x 2.98x 14.28x 1.15% 6.71B
Weighted average by Cap. 12.39x 4.25x 19.41x 0.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA