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 54.96 396.4 396.4 -
Change - -43.96% -68.51% - 621.38% 0% -
Enterprise Value (EV) 1 95.53 51.72 24.9 54.96 372.2 396.4 396.4
Change - -45.85% -51.85% - 577.29% 6.51% 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 - 8.43x 6.43x 5.26x
EV / Revenue 4.1x 2.26x 1.33x - 7.92x 6.43x 5.26x
EV / EBITDA 235x 212x -1.68x - 73.8x 44.6x 27.8x
EV / EBIT -26.4x -16.1x -1.14x - 233x 86.5x 44.1x
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 - 47.02 61.68 75.35
EBITDA 1 0.4058 0.2436 -14.83 - 5.044 8.892 14.26
EBIT 1 -3.624 -3.209 -21.85 - 1.595 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 2.350 2.350 2.350
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 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 7.92x73.79x - 396M
34.06x2.52x15.7x1.46% 62.97B
76.82x4.05x22.19x0.72% 11.25B
-62.01x25.83x1260.6x-.--% 8.1B
76.68x4.27x42.76x - 5.95B
39.37x7.29x34.28x1.21% 4.2B
34.1x - - - 1.82B
162.33x9.76x97.95x0.1% 1.44B
-61.4x73.33x-70.85x - 1.16B
Average 37.49x 16.87x 184.55x 0.7% 10.81B
Weighted average by Cap. 34.61x 5.99x 125.00x 1.2%

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