Valuation Kraken Robotics Inc. BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 15:44:16 30/07/2026 BST			5-day change	1st Jan Change
3.650 ^EUR	+4.29%		-5.53%	-12.39%

07-20	Kraken Robotics Inc. Announces CAD 35 Million in New Product Orders and Business Update	CI
07-20	Kraken Robotics Gets C$35 Million in New Product Orders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	1,734	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-11.62%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,729	1,662	1,587
Change	-	52.04%	31.14%	380.24%	171.61%	-11.87%	-3.88%	-4.49%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	68.4x	32.8x	24x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.7x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	5.62x	3.06x	2.51x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	5.6x	2.94x	2.3x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	24.7x	11.9x	8.8x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	49.9x	19.4x	13.8x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	55.6x	27.7x	18.7x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.8%	3.61%	5.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.0825	0.172	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.1	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	5.640	5.640	5.640
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
Announcement Date	28/04/22	28/04/23	18/04/24	28/04/25	16/04/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	31.48x	6.23x	25.07x	0.21%	34.11B
PARSONS CORPORATION	26.35x	0.73x	8.25x	-.--%	4.31B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.59x	-0.02x	-0.16x	3.74%	3.05B
EXAIL TECHNOLOGIES	82.5x	4.65x	20.22x	-.--%	2.4B
DRONESHIELD LIMITED	62.11x	5.19x	35.13x	-	1.15B
MILDEF GROUP AB	30.25x	3.45x	17.78x	0.61%	1.05B
INVISIO AB	31.93x	4.5x	19.95x	1.47%	996M
Average	39.03x	3.53x	18.03x	1.01%	6.72B
Weighted average by Cap.	32.86x	5.12x	21.62x	0.45%