Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | -0.2x - -0.2x | -0.2x |
| Historical Pb Multiple | -0.3x - 5.1x | 2.3x |
| Fair Value | €0.00014 - €0.00016 | €0.00015 |
| Upside | -29.2% - -21.8% | -25.5% |
| Benchmarks | - | Full Ticker |
| Plejd AB (publ) | - | XSAT:PLEJD |
| Garo Aktiebolag (publ) | - | OM:GARO |
| Niutech Group AB | - | NGM:NIUTEC |
| Heliospectra AB (publ) | - | OM:HELIO |
| Acuvi AB | - | OM:ACUVI |
| Hexicon AB (publ) | - | DB:67T |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PLEJD | GARO | NIUTEC | HELIO | ACUVI | 67T | |||
| XSAT:PLEJD | OM:GARO | NGM:NIUTEC | OM:HELIO | OM:ACUVI | DB:67T | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 35.9% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 112.0% | -2164.0% | -692.3% | -4.9% | 159.5% | -43.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.8% | 5.9% | -3.3% | -101.6% | -48.1% | -1446.3% | ||
| Prior Fiscal Year | 7.4% | 2.3% | 2.7% | -64.3% | 3.2% | -3092.3% | ||
| Latest Fiscal Year | 13.6% | -5.2% | -21.3% | -70.3% | 15.8% | -2603.2% | ||
| Latest Twelve Months | 15.9% | -4.6% | -25.2% | -93.0% | 17.4% | -1649.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.9% | 16.2% | -1.3% | -166.7% | -22.4% | -1758.0% | ||
| Prior Fiscal Year | 11.2% | 5.1% | 9.1% | -187.6% | 1.9% | -183.0% | ||
| Latest Twelve Months | 26.0% | -8.9% | -141.1% | -176.2% | 9.2% | NM | ||
| Next Fiscal Year | 27.5% | 18.5% | -316.3% | -334.0% | -9.4% | 9.0% | ||
| Two Fiscal Years Forward | 28.8% | 18.3% | -29.3% | -462.0% | 17.6% | -498.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 10.5x | 0.9x | 0.1x | 2.7x | 3.0x | 4.1x | ||
| Price / LTM EPS | 66.2x | -20.0x | -0.5x | -2.9x | 17.2x | -0.2x | ||
| Price / Book | 15.2x | 1.9x | 0.9x | 3.0x | 1.3x | -0.2x | ||
| Price / Fwd Book | 13.5x | 1.5x | -2.5x | -36.7x | 1.4x | -0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.9x | 15.2x | |||||
| Historical P/B Ratio | -0.3x | 2.3x | 5.1x | |||||
| Selected P/B Multiple | -0.2x | -0.2x | -0.2x | |||||
| (x) Book Value | (323) | (323) | (323) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PLEJD | GARO | NIUTEC | HELIO | ACUVI | 67T | |
| Value of Common Equity | 9,748 | 1,018 | 39 | 74 | 554 | 93 | |
| (/) Shares Outstanding | 11.2 | 50.0 | 96.3 | 274.8 | 29.5 | 41,390.1 | |
| Implied Stock Price | 872.00 | 20.35 | 0.41 | 0.27 | 18.80 | 0.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.29 | |
| Implied Stock Price (Trading Cur) | 872.00 | 20.35 | 0.41 | 0.27 | 18.80 | 0.00 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.29 | |