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 Ps Multiple | 0.0x - 0.0x | 0.0x |
| Selected Fwd Ps Multiple | 0.0x - 0.0x | 0.0x |
| Fair Value | kr0.050 - kr0.055 | kr0.052 |
| Upside | 10.3% - 21.9% | 16.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Triona AB | - | NGM:TRIONA |
| Binero Group AB (publ) | - | OM:BINERO |
| White Pearl Technology Group AB | - | OM:WPTGB |
| Exalt AB (publ) | - | XSAT:EXALT |
| Diadrom Holding AB (publ) | - | OM:DIAH |
| Qlosr Group AB (publ) | - | OM:QLOSRB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRIONA | BINERO | WPTG B | EXALT | DIAH | QLOSR B | |||
| NGM:TRIONA | OM:BINERO | OM:WPTGB | XSAT:EXALT | OM:DIAH | OM:QLOSRB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 8.2% | 64.3% | NM- | 4.6% | 1.3% | NM- | ||
| 3Y CAGR | 13.6% | 99.5% | NM- | 9.0% | 6.9% | -50.0% | ||
| Latest Twelve Months | -2.1% | 27.3% | NM | 4.8% | -19.5% | -125.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.7% | 58.1% | 8.0% | -8.8% | 7.8% | -127.7% | ||
| Prior Fiscal Year | 3.6% | -8.9% | 11.3% | 5.3% | 8.7% | -13.8% | ||
| Latest Fiscal Year | 0.8% | 3.1% | 7.0% | 0.0% | -4.5% | -1611.8% | ||
| Latest Twelve Months | -1.6% | 3.1% | 9.1% | -0.3% | -4.4% | 161.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 167.8x | 17.3x | 7.3x | 55.0x | -16.5x | -0.1x | ||
| Price / LTM Sales | 1.0x | 0.7x | 1.3x | 0.4x | 0.7x | 0.0x | ||
| LTM P/E Ratio | -63.4x | 23.4x | 14.2x | -181.0x | -16.5x | 0.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.7x | 1.3x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.2x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.0x | 0.0x | 0.0x | |||||
| (x) LTM Sales | (157) | (157) | (157) | |||||
| (=) Equity Value | 3 | 3 | 3 | |||||
| (/) Shares Outstanding | 60.2 | 60.2 | 60.2 | |||||
| Implied Value Range | 0.04 | 0.05 | 0.05 | |||||
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.04 | 0.05 | 0.05 | 0.05 | ||||
| Upside / (Downside) | -4.6% | 0.4% | 5.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRIONA | BINERO | WPTG B | EXALT | DIAH | QLOSR B | |
| Value of Common Equity | 264 | 301 | 422 | 26 | 44 | 3 | |
| (/) Shares Outstanding | 5.6 | 124.5 | 27.9 | 54.0 | 7.3 | 60.2 | |
| Implied Stock Price | 47.00 | 2.42 | 15.15 | 0.48 | 6.05 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 47.00 | 2.42 | 15.15 | 0.48 | 6.05 | 0.05 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |