Company Valuation: SynAct Pharma AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,703 2,416 314.1 416.8 1,205 1,111 - -
Change - -34.75% -87% 32.69% 189.2% -7.82% - -
Enterprise Value (EV) 1 3,703 2,416 314.1 370 1,152 1,094 1,136 1,111
Change - -34.75% -87% 17.8% 211.31% -5.06% 3.87% -2.19%
P/E -53.1x -22.6x -1.33x -4.31x -10.4x -13.3x -26.1x -
PBR - - - - - - - -
PEG - -0.7x -0x 0.1x -2.4x 0.4x 0.5x -
Capitalization / Revenue - - - - - 25.1x 51.4x 14.3x
EV / Revenue - - - - - 24.7x 52.6x 14.3x
EV / EBITDA - - -1.4x -4.11x -9.88x -23.7x -38.7x 39x
EV / EBIT - - -1.4x -4.11x -9.88x -23.5x -38.5x 39x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.68 -3.6 -6.64 -2.08 -2.17 -1.49 -0.76 -
Distribution rate - - - - - - - -
Net sales 1 - - - - - 44.25 21.6 77.9
EBITDA 1 - - -224.5 -89.98 -116.5 -46.22 -29.38 28.5
EBIT 1 - - -224.5 -89.98 -116.5 -46.48 -29.5 28.5
Net income 1 -69.3 -99.2 -215.8 -82.4 -110.8 -42.32 -25.64 28.5
Net Debt 1 - - - -46.75 -53.41 -17.48 24.86 -
Reference price 2 142.40 81.50 8.83 8.96 22.60 19.84 19.84 19.84
Nbr of stocks (in thousands) 26,006 29,648 35,571 46,487 53,330 55,998 - -
Announcement Date 11/02/22 17/02/23 23/02/24 18/02/25 18/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-13.32x24.71x-23.66x - 117M
35.74x12.95x26.26x0.55% 1,119B
30.06x - - 1.99% 651B
33.82x7.82x16.26x2.59% 468B
20.93x4.96x12.28x2.66% 374B
22.59x5.81x14.4x2.75% 302B
21.37x4.4x12.49x1.99% 259B
27.79x7.17x12.73x2.3% 238B
13.71x4.87x10.23x3.75% 208B
-44.65x6.45x25.18x2.26% 181B
Average 14.80x 8.79x 11.80x 2.31% 380B
Weighted average by Cap. 25.51x 8.51x 18.70x 1.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SYNACT Stock
  4. Valuation SynAct Pharma AB