Company Valuation: Mantex AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25.67 340.9 117.8 49.63 10.5 14.1
Change - 1,227.93% -65.45% -57.86% -78.83% 34.26%
Enterprise Value (EV) 1 22.25 322.3 107.3 37.95 6.217 12.98
Change - 1,348.36% -66.72% -64.62% -83.62% 108.72%
P/E -2.05x -18.6x -7.44x -4.36x -0.47x -0.56x
PBR 3.39x 12.4x 4.86x 2.59x 0.87x 2.44x
PEG - 1.1x 0.4x 0.1x -0x 0x
Capitalization / Revenue 13x 3,343x 81.6x 7.27x 3.94x 5.11x
EV / Revenue 11.3x 3,160x 74.3x 5.56x 2.33x 4.7x
EV / EBITDA -2.65x -20.8x -6.98x -2.35x -0.25x -0.84x
EV / EBIT -2.57x -20.5x -6.85x -2.31x -0.25x -0.82x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -60.21 -49.75 -39.71 -26.62 -33.73 -11.65
Distribution rate - - - - - -
Net sales 1 1.978 0.102 1.443 6.83 2.663 2.762
EBITDA 1 -8.408 -15.53 -15.37 -16.14 -25.16 -15.38
EBIT 1 -8.666 -15.74 -15.66 -16.41 -25.36 -15.79
Net income 1 -9.035 -16.21 -15.53 -16.69 -26.07 -25.27
Net Debt 1 -3.421 -18.62 -10.5 -11.68 -4.287 -1.126
Reference price 2 123.200 924.000 295.600 116.000 15.720 6.500
Nbr of stocks (in thousands) 208 369 398 428 668 2,170
Announcement Date 26/04/21 23/03/22 21/04/23 26/04/24 24/04/25 23/04/26
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.11M
30.95x5.49x20.04x0.84% 121B
31.77x5.03x19.08x1.69% 91.33B
29.08x3.32x19.18x0.71% 63.67B
41.31x6.45x28.45x1.84% 60.22B
39.99x8.1x23.71x-.--% 58.11B
26.37x4.83x16.92x2.28% 34.38B
31.83x4.16x15.68x0.11% 30.68B
21.11x1.8x13.02x2.22% 30.72B
22.2x3.2x13.79x1.06% 26.91B
Average 30.51x 4.71x 18.87x 1.2% 51.69B
Weighted average by Cap. 31.80x 5.09x 19.95x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mantex AB

Historical PBR trend

Valuation ratios - PBR - Mantex AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mantex AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mantex AB