|
Market Closed -
Nasdaq Stockholm
17:00:00 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 113.80 SEK | +3.45% |
|
+1.07% | +35.80% |
| 02:03pm | Calendar Tuesday, October 27 | FW |
| 10-23 | Calendar Monday, October 26 - Friday, October 30 | FW |
Company Valuation: Storytel AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,273 | 3,409 | 3,104 | 5,308 | 6,478 | 8,506 | - | - |
| Change | - | -69.76% | -8.93% | 70.98% | 22.05% | 31.3% | - | - |
| Enterprise Value (EV) 1 | 10,280 | 3,848 | 2,847 | 5,335 | 6,342 | 8,165 | 7,788 | 7,181 |
| Change | - | -62.56% | -26.01% | 87.36% | 18.87% | 28.75% | -4.62% | -7.79% |
| P/E | -27x | -8.03x | -3.79x | 27.1x | 13.5x | 17.8x | 14.8x | 12.8x |
| PBR | 5.53x | 1.55x | 2.44x | 3.42x | 3.41x | 4.14x | 3.4x | 2.87x |
| PEG | - | 0.82x | -0x | -0x | 0x | -33.19x | 0.7x | 0.8x |
| Capitalization / Revenue | 3.65x | 1.07x | 0.89x | 1.4x | 1.61x | 1.94x | 1.77x | 1.66x |
| EV / Revenue | 3.33x | 1.2x | 0.82x | 1.4x | 1.58x | 1.86x | 1.62x | 1.4x |
| EV / EBITDA | -55.8x | 41.7x | 11.5x | 8.87x | 8.38x | 9.02x | 7.35x | 6.09x |
| EV / EBIT | -28.4x | -9.89x | -40.2x | 17.6x | 14.7x | 14.1x | 10.8x | 8.6x |
| EV / FCF | -18.8x | -10.8x | 58.4x | 13.3x | 15.4x | 15.9x | 10.1x | 8.38x |
| FCF Yield | -5.31% | -9.28% | 1.71% | 7.52% | 6.48% | 6.3% | 9.9% | 11.9% |
| Dividend per Share 2 | - | - | - | - | 1.5 | 2.072 | 2.525 | 2.955 |
| Rate of return | - | - | - | - | 1.79% | 1.88% | 2.3% | 2.69% |
| EPS 2 | -6.11 | -5.51 | -10.63 | 2.54 | 6.22 | 6.187 | 7.439 | 8.609 |
| Distribution rate | - | - | - | - | 24.1% | 33.5% | 33.9% | 34.3% |
| Net sales 1 | 3,088 | 3,200 | 3,489 | 3,798 | 4,023 | 4,394 | 4,798 | 5,131 |
| EBITDA 1 | -184.3 | 92.19 | 247.8 | 601.7 | 756.6 | 905 | 1,059 | 1,179 |
| EBIT 1 | -361.8 | -389 | -70.8 | 303.5 | 431.9 | 579.6 | 718.4 | 834.9 |
| Net income 1 | -410.1 | -383 | -819.2 | 196.7 | 483 | 492.1 | 610.1 | 707.1 |
| Net Debt 1 | -993.1 | 439.5 | -257 | 27 | -136.4 | -340.6 | -718 | -1,325 |
| Reference price 2 | 165.10 | 44.23 | 40.26 | 68.80 | 83.80 | 110.00 | 110.00 | 110.00 |
| Nbr of stocks (in thousands) | 68,282 | 77,073 | 77,108 | 77,151 | 77,307 | 77,325 | - | - |
| Announcement Date | 18/02/22 | 16/02/23 | 15/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.78x | 1.86x | 9.02x | 1.88% | 857M | |
| 24x | 1.8x | 9.42x | 0.68% | 17.07B | |
| 26.86x | 3.49x | 16.93x | 1.29% | 11.22B | |
| 22.39x | 2.51x | 11.04x | 1.93% | 11B | |
| -12.06x | 6.82x | 17.75x | 1.17% | 4.69B | |
| 15.06x | 2.63x | 7.03x | 4.03% | 4.63B | |
| 90.66x | 1.48x | 18.76x | 0.8% | 3.56B | |
| 14.15x | - | - | 5.49% | 3.27B | |
| 39.77x | - | - | - | 2.92B | |
| 12.03x | 0.37x | 2.49x | 5.83% | 2.89B | |
| Average | 25.06x | 2.62x | 11.56x | 2.57% | 6.21B | |
| Weighted average by Cap. | 24.24x | 2.67x | 11.98x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- STORY B Stock
- Valuation Storytel AB
Select your edition
All financial news and data tailored to specific country editions
