Valuation SkiStar AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:30:00 13/05/2026 BST			5-day change	1st Jan Change
157.10 ^SEK	+0.64%		-1.19%	-5.13%

05:14am	DNB Carnegie cuts Skistar price target to SEK 196 (215), reiterates Buy	FW
03-19	Banks maintain Buy ratings on Skistar following Q2 results	FW

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,264	10,769	9,154	12,767	12,305	12,313	-	-
Change	-	-24.51%	-14.99%	39.47%	-3.62%	0.06%	-	-
Enterprise Value (EV) ¹	17,379	14,319	13,338	16,733	13,996	13,867	13,520	13,102
Change	-	-17.6%	-6.85%	25.45%	-16.36%	-0.92%	-2.5%	-3.09%
P/E ratio	59.9x	16.2x	22.8x	27x	22.3x	19.3x	16.4x	16.1x
PBR	5.17x	3.2x	2.8x	3.69x	3.11x	2.89x	2.64x	2.46x
PEG	-	0x	-0.6x	1.5x	1.3x	1.3x	0.9x	10.3x
Capitalization / Revenue	5.06x	2.62x	2.13x	4.11x	2.64x	2.48x	2.33x	2.27x
EV / Revenue	6.16x	3.48x	3.1x	5.38x	3.01x	2.79x	2.56x	2.41x
EV / EBITDA	20.9x	11x	12.4x	13.2x	10.4x	9.27x	8.24x	7.85x
EV / EBIT	58.8x	16.2x	22.1x	22.6x	17.8x	15.2x	13x	12.4x
EV / FCF	149x	32.7x	-72.7x	23.6x	23.4x	21.7x	16.8x	14.2x
FCF Yield	0.67%	3.06%	-1.37%	4.24%	4.28%	4.61%	5.94%	7.05%
Dividend per Share ²	1.5	3	2.6	2.8	3	3.2	3.8	4.15
Rate of return	0.82%	2.18%	2.23%	1.72%	1.91%	2.04%	2.42%	2.64%
EPS ²	3.04	8.5	5.13	6.03	7.05	8.125	9.6	9.75
Distribution rate	49.3%	35.3%	50.7%	46.4%	42.6%	39.4%	39.6%	42.6%
Net sales ¹	2,821	4,118	4,304	3,110	4,654	4,972	5,279	5,434
EBITDA ¹	831.8	1,298	1,079	1,268	1,344	1,496	1,640	1,668
EBIT ¹	295.8	883.9	603.8	740.3	785	910	1,040	1,053
Net income ¹	238.1	666.5	402.4	473.2	552.6	637.2	752.1	762.6
Net Debt ¹	3,114	3,550	4,184	3,966	1,691	1,554	1,207	789
Reference price ²	182.00	137.40	116.80	162.90	157.00	157.10	157.10	157.10
Nbr of stocks (in thousands)	78,376	78,376	78,376	78,376	78,376	78,376	-	-
Announcement Date	01/10/21	04/10/22	03/10/23	01/10/24	01/10/25	-	-	-

¹SEK in Million²SEK

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.($)
SKISTAR AB	17.73x	2.75x	8.83x	2.2%	1.32B
VAIL RESORTS, INC.	25.15x	2.48x	9.41x	7.38%	4.29B
Average	21.44x	2.62x	9.12x	4.79%	2.81B
Weighted average by Cap.	23.40x	2.54x	9.27x	6.16%