Company Valuation: SANA AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 552.1 191.2 257.1 904.8 2,926 1,786 - -
Change - -65.37% 34.48% 251.84% 223.43% -38.96% - -
Enterprise Value (EV) 552.1 191.2 257.1 612 2,926 1,786 1,786 1,786
Change - -65.37% 34.48% 138% 378.14% -38.96% 0% 0%
P/E -1.34x -0.78x - - - - - -
PBR - - - - - - - -
PEG - 0x - - - - - -
Capitalization / Revenue - 12.5x 15.3x 2.7x 6.74x 6.69x 4.61x 7.57x
EV / Revenue - 0x 0x 0x 0x 6.69x 4.61x 7.57x
EV / EBITDA - -0x -0x 0x 0x 32.4x 11x 71.4x
EV / EBIT - -0x -0x 0x 0x 36.2x 11.3x 87.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.59 -3.93 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 15.28 16.84 334.7 434.4 267 387.8 236
EBITDA 1 - -217.9 -71.41 249.5 277.8 55.2 163.1 25
EBIT 1 - -225.7 -81.06 241.9 271 49.3 157.9 20.5
Net income -410.9 -245.4 -95.81 - - - - -
Net Debt - - - -292.8 - - - -
Reference price 2 8.85 3.06 4.01 8.04 21.20 12.94 12.94 12.94
Nbr of stocks (in thousands) 62,386 62,386 64,127 112,533 138,030 138,030 - -
Announcement Date 24/02/22 23/02/23 29/02/24 27/02/25 26/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 187M
32.53x8.12x25.44x0.05% 53.83B
19.5x6.01x13.15x1.63% 52.1B
-42.48x13.5x-39.59x-.--% 23.48B
-18.22x4.32x-7.57x-.--% 23.13B
24.24x4.75x12.54x-.--% 19.36B
24.39x4.78x15.56x-.--% 17.56B
45.88x18.59x47.88x0.08% 15.2B
-505.73x35.47x-1462.84x-.--% 14.83B
17.57x5.11x11.88x-.--% 14.06B
Average -44.70x 11.18x -153.73x 0.2% 23.37B
Weighted average by Cap. -18.45x 9.52x -82.77x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA