|
Delayed
Nasdaq Stockholm
17:00:00 20/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 17.18 SEK | -1.60% |
|
-6.22% | -42.62% |
| 03:43pm | Norwegian Hydrogen Ferries Using PowerCell's Technology Delayed Again | FW |
| 10-19 | DNB Carnegie cuts fair value for Powercell | FW |
Company Valuation: PowerCell Sweden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,652 | 6,208 | 2,413 | 1,849 | 1,733 | 1,015 | - | - |
| Change | - | -35.68% | -61.13% | -23.36% | -6.26% | -41.42% | - | - |
| Enterprise Value (EV) 1 | 9,356 | 6,073 | 2,413 | 1,635 | 1,674 | 1,030 | 1,061 | 1,049 |
| Change | - | -35.09% | -60.27% | -32.22% | 2.34% | -38.43% | 3.01% | -1.13% |
| P/E | -129x | -109x | -29.5x | -23.3x | -39.9x | -9.24x | -33.6x | 64.7x |
| PBR | 25.2x | 18.6x | - | 4.96x | 4.48x | 3.63x | 4.07x | 3.83x |
| PEG | - | 4.5x | -0.7x | 7.32x | 0.8x | -0x | 0.5x | -0x |
| Capitalization / Revenue | 60.4x | 25.4x | 7.78x | 5.53x | 4.5x | 3.77x | 2.49x | 1.75x |
| EV / Revenue | 58.6x | 24.8x | 7.78x | 4.89x | 4.35x | 3.83x | 2.6x | 1.81x |
| EV / EBITDA | -131x | -96.5x | - | - | 429x | -13.4x | -531x | 15.4x |
| EV / EBIT | -116x | -80.9x | -36.3x | -19.5x | -72.9x | -9.37x | -27.9x | 52.5x |
| EV / FCF | -111x | -43.9x | -32x | -25.1x | -61.4x | -11.3x | -25.9x | 80.7x |
| FCF Yield | -0.9% | -2.28% | -3.13% | -3.98% | -1.63% | -8.83% | -3.86% | 1.24% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.44 | -1.09 | -1.57 | -1.52 | -0.75 | -1.89 | -0.52 | 0.27 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 159.8 | 244.7 | 310.3 | 334.3 | 385 | 269 | 408 | 580 |
| EBITDA 1 | -71.61 | -62.96 | - | - | 3.9 | -77 | -2 | 68 |
| EBIT 1 | -80.48 | -75.02 | -66.52 | -83.74 | -22.94 | -110 | -38 | 20 |
| Net income 1 | -75.08 | -58.17 | -62.96 | -87.9 | -29.53 | -110 | -30 | 16 |
| Net Debt 1 | -295.3 | -134.8 | - | -213.6 | -59.77 | 15 | 46 | 34 |
| Reference price 2 | 185.10 | 119.05 | 46.27 | 35.46 | 29.94 | 17.46 | 17.46 | 17.46 |
| Nbr of stocks (in thousands) | 52,142 | 52,142 | 52,142 | 52,142 | 57,892 | 58,158 | - | - |
| Announcement Date | 11/02/22 | 09/02/23 | 08/02/24 | 13/02/25 | 04/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -9.75x | 3.58x | -14.31x | - | 103M | |
| 24.5x | 2.92x | 16x | 2.1% | 229B | |
| 13x | 1.57x | 7.07x | 3.93% | 187B | |
| 26.2x | 3.42x | 15.72x | 1.84% | 160B | |
| 34.79x | 5.17x | 21.7x | 1.13% | 152B | |
| 40.33x | 5.36x | 24.08x | 1.24% | 131B | |
| 30.69x | 4.41x | 21.64x | 0.88% | 102B | |
| 90.53x | 11.21x | 64.06x | 0.35% | 93.7B | |
| 32.89x | 5.29x | 18.42x | 1.38% | 89.55B | |
| 30.97x | 3.86x | 20.72x | 1.1% | 89.78B | |
| Average | 31.41x | 4.68x | 19.51x | 1.55% | 123.48B | |
| Weighted average by Cap. | 32.52x | 4.31x | 20.80x | 1.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PCELL Stock
- Valuation PowerCell Sweden AB
Select your edition
All financial news and data tailored to specific country editions
