Company Valuation: GomSpace Group AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2024 2025 2026 2027
Capitalization 1 104.4 58.48 18.41 54.96 329.1 329.1 -
Change - -43.96% -68.51% - 498.92% 0% -
Enterprise Value (EV) 1 95.53 51.72 24.9 54.96 304.9 329.1 329.1
Change - -45.85% -51.85% - 454.84% 7.95% 0%
P/E ratio -20.1x -20x -0.83x -0.01x - - -
PBR 3.51x 2.41x 1.8x - - - -
PEG - 0.5x -0x - - - -
Capitalization / Revenue 4.48x 2.56x 0.99x - 6.34x 5.34x 4.37x
EV / Revenue 4.1x 2.26x 1.33x - 6.49x 5.34x 4.37x
EV / EBITDA 235x 212x -1.68x - 60.5x 37x 23.1x
EV / EBIT -26.4x -16.1x -1.14x - 191x 71.9x 36.6x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0994 -0.056 -0.354 -57.99 - - -
Distribution rate - - - - - - -
Net sales 1 23.3 22.84 18.69 - 49.1 61.68 75.35
EBITDA 1 0.4058 0.2436 -14.83 - 5.884 8.892 14.26
EBIT 1 -3.624 -3.209 -21.85 - 1.075 4.581 8.989
Net income 1 -5.217 -2.945 -21.45 -8.131 -1.229 1.66 6.65
Net Debt 1 -8.837 -6.759 6.489 - -24.23 - -
Reference price 2 1.996 1.119 0.294 0.391 1.951 1.951 1.951
Nbr of stocks (in thousands) 52,275 52,275 62,730 140,669 168,669 168,669 -
Announcement Date 28/01/21 01/02/22 07/02/23 16/02/25 19/02/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 6.8x63.41x - 344M
32.91x2.44x15.1x1.51% 59.91B
73.32x3.88x21.24x0.75% 10.56B
-67.91x28.43x1387.23x-.--% 8.87B
66.18x3.69x36.91x - 5.06B
37.51x6.93x32.58x1.27% 4.01B
32.08x - - - 1.71B
129.27x7.63x76.54x0.13% 1.14B
-59.41x70.78x-68.39x - 1.1B
Average 30.49x 16.32x 195.58x 0.73% 10.3B
Weighted average by Cap. 29.94x 6.31x 151.48x 1.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. GOMX Stock
  4. Valuation GomSpace Group AB