Valuation Viaplay Group AB

Equities

Real-time Estimate Cboe Europe Other stock markets 09:22:27 12/02/2026 GMT			5-day change	1st Jan Change
1.243 ^SEK	+0.32%		+1.97%	+34.64%

12-01	Viaplay Appoints Jonas Karlén as New Head of Sweden	FW
11-13	Viaplay Takes Full Ownership of Allente Group	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,890	36,572	15,490	407.3	3,104	5,634	5,634	-
Change	-	18.39%	-57.65%	-97.37%	662.18%	81.49%	0%	-
Enterprise Value (EV) ¹	33,916	34,513	16,972	5,383	4,217	7,431	7,830	7,885
Change	-	1.76%	-50.83%	-68.28%	-21.66%	76.21%	5.37%	0.7%
P/E ratio	13.9x	111x	48x	-0.04x	22.6x	-	-	-
PBR	9.54x	4.4x	1.74x	-0.37x	0.84x	1.97x	2.94x	1.88x
PEG	-	-1.3x	-25.26x	0x	-0x	-	-	-
Capitalization / Revenue	2.57x	2.89x	0.99x	0.02x	0.17x	0.3x	0.3x	0.29x
EV / Revenue	2.83x	2.73x	1.08x	0.29x	0.23x	0.4x	0.42x	0.41x
EV / EBITDA	24.6x	35.5x	98.1x	-7.17x	51.4x	15.1x	9.09x	6.69x
EV / EBIT	31.5x	53.3x	-175x	-5.12x	-35.4x	17.2x	9.96x	7.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	32.9	4.21	4.13	-124.6	0.03	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	12,003	12,661	15,691	18,567	18,490	18,574	18,734	19,320
EBITDA ¹	1,379	973	173	-751	82	493	861.8	1,179
EBIT ¹	1,077	647	-97	-1,052	-119	431.3	786.2	1,089
Net income	2,236	325	323	-9,747	106	-	-	-
Net Debt ¹	3,026	-2,059	1,482	4,976	1,113	1,797	2,196	2,251
Reference price ²	458.600	469.200	198.050	5.175	0.678	1.239	1.239	1.239
Nbr of stocks (in thousands)	67,348	77,948	78,226	78,226	4,578,226	4,546,892	4,546,892	-
Announcement Date	09/02/21	08/02/22	14/02/23	22/02/24	20/02/25	-	-	-

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.($)
VIAPLAY GROUP AB	-	0.4x	15.07x	-.--%	633M
WALT DISNEY COMPANY (THE)	18.32x	2.26x	10.58x	1.39%	192B
FORMULA ONE GROUP	38.4x	5.57x	23.95x	-.--%	21.07B
TBS HOLDINGS,INC.	18.63x	1.99x	19.45x	1.22%	6.13B
ORIENTAL PEARL GROUP CO.,LTD.	65x	-	-	1.45%	5.69B
ITV PLC	15.39x	0.98x	6.07x	5.97%	4.17B
CANAL+ SA	27.35x	0.58x	4.67x	0.99%	4.12B
FUJI MEDIA HOLDINGS, INC.	27.8x	1.34x	49.16x	1.38%	3.44B
MFE-MEDIAFOREUROPE N.V.	9.56x	0.74x	5.94x	7.28%	2.77B
Average	27.56x	1.73x	16.86x	2.19%	26.62B
Weighted average by Cap.	21.35x	2.46x	12.36x	1.4%