Company Valuation: XMReality AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 240.1 144.2 26.15 43.88 9.291 11.38
Change - -39.91% -81.87% 67.83% -78.83% 22.44%
Enterprise Value (EV) 1 221.8 99.14 18.35 45.24 10.6 11.24
Change - -55.3% -81.49% 146.51% -76.57% 6.02%
P/E -8.77x -4.18x -0.71x -1.21x -0.18x -3.27x
PBR 9.66x 3.19x 1.06x 6.5x 1.8x 1.2x
PEG - -0.81x -0.11x 0x 0x 0x
Capitalization / Revenue 11.6x 6.56x 1.39x 2.22x 0.55x 0.74x
EV / Revenue 10.7x 4.51x 0.98x 2.29x 0.62x 0.73x
EV / EBITDA -9.08x -2.97x -0.5x -1.46x -0.53x -3.89x
EV / EBIT -9.01x -2.97x -0.5x -1.46x -0.53x -3.86x
EV / FCF -21.7x -6.75x -0.4x -10.3x -0.79x -2.24x
FCF Yield -4.61% -14.8% -252% -9.76% -126% -44.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.8024 -0.8438 -0.8962 -0.3464 -0.0829 -0.002933
Distribution rate - - - - - -
Net sales 1 20.7 21.98 18.8 19.79 17.03 15.39
EBITDA 1 -24.44 -33.38 -36.69 -30.97 -20.03 -2.888
EBIT 1 -24.62 -33.44 -36.77 -31.05 -20.09 -2.911
Net income 1 -24.93 -33.44 -36.75 -31.3 -23.28 -3.043
Net Debt 1 -18.28 -45.1 -7.796 1.353 1.306 -0.1405
Reference price 2 7.0400 3.5250 0.6390 0.4180 0.0150 0.0096
Nbr of stocks (in thousands) 34,100 40,920 40,920 104,988 619,429 1,185,027
Announcement Date 13/04/21 13/04/22 05/04/23 06/06/24 12/05/25 28/04/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.77M
-2248.74x6.07x21.42x-.--% 26.83B
20.8x - - - 6.04B
-739.18x0.86x12.75x-.--% 5.24B
59.83x1.73x10.31x-.--% 3.67B
25.67x2.06x11.35x1.65% 1.58B
-35.87x3.85x56.34x - 1.26B
22.47x - - - 455M
138.18x4.85x15.67x - 393M
Average -344.60x 3.24x 21.31x 0.41% 5.05B
Weighted average by Cap. -1,403.18x 4.72x 19.87x 0.07%

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. XMR Stock
  4. Valuation XMReality AB
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!