|
Delayed
Nasdaq Stockholm
20:00:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 29.75 SEK | -2.46% |
|
-8.88% | -13.39% |
| 07:45am | Barclays cuts price target for Acast to SEK 33 (39), reiterates equal weight | FW |
| 10-28 | Stockholm exchange closes slightly higher, Fagerhult plunges | FW |
Company Valuation: Acast AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,122 | 1,188 | 1,809 | 2,843 | 6,268 | 5,565 | - | - |
| Change | - | -71.18% | 52.29% | 57.16% | 120.48% | -11.21% | - | - |
| Enterprise Value (EV) 1 | 2,780 | 348.8 | 1,071 | 2,270 | 5,814 | 5,134 | 4,895 | 4,547 |
| Change | - | -87.45% | 207.18% | 111.9% | 156.09% | -11.69% | -4.66% | -7.11% |
| P/E | -12.1x | -4.13x | -10.1x | 37.4x | -55.4x | 34.1x | 21.2x | 14.8x |
| PBR | 2.43x | 0.9x | 1.58x | 2.24x | 5.31x | 4.29x | 3.52x | 2.82x |
| PEG | - | 0.2x | 0.3x | -0x | 0x | -0x | 0.3x | 0.3x |
| Capitalization / Revenue | 4.02x | 0.85x | 1.11x | 1.46x | 2.49x | 1.77x | 1.5x | 1.34x |
| EV / Revenue | 2.71x | 0.25x | 0.65x | 1.17x | 2.31x | 1.63x | 1.32x | 1.1x |
| EV / EBITDA | -18.5x | -1.28x | -5.72x | 93.4x | 80.3x | 19.4x | 11.8x | 8.33x |
| EV / EBIT | -14.6x | -1.06x | -4.14x | -39.5x | -322x | 31.9x | 16x | 10.6x |
| EV / FCF | -19.7x | - | - | - | -184x | 23x | 16.9x | 11.6x |
| FCF Yield | -5.07% | - | - | - | -0.54% | 4.34% | 5.92% | 8.59% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.91 | -1.59 | -0.99 | 0.42 | -0.62 | 0.895 | 1.44 | 2.065 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,026 | 1,390 | 1,636 | 1,944 | 2,517 | 3,144 | 3,702 | 4,142 |
| EBITDA 1 | -150.5 | -272.3 | -187.3 | 24.31 | 72.36 | 264.5 | 416.5 | 546 |
| EBIT 1 | -190.5 | -330 | -258.6 | -57.51 | -18.04 | 161 | 306.5 | 430 |
| Net income 1 | -300.4 | -286.4 | -179.7 | 78.22 | -112.4 | 159 | 298 | 397 |
| Net Debt 1 | -1,342 | -839 | -737.5 | -572.6 | -454 | -431 | -670.5 | -1,018 |
| Reference price 2 | 23.06 | 6.56 | 9.99 | 15.70 | 34.35 | 30.50 | 30.50 | 30.50 |
| Nbr of stocks (in thousands) | 178,731 | 181,068 | 181,068 | 181,068 | 182,465 | 182,465 | - | - |
| Announcement Date | 2/11/22 A | 2/15/23 A | 2/12/24 A | 2/12/25 A | 2/11/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.08x | 1.63x | 19.41x | - | 561M | |
| 15.77x | 7.65x | 16.35x | 0.27% | 3,957B | |
| 21.04x | 6.15x | 11.02x | 0.35% | 1,566B | |
| 31.2x | 14.6x | 23.09x | 0.57% | 535B | |
| 13.35x | 3.55x | 8.22x | 1.52% | 444B | |
| 17.3x | 5.12x | 15.33x | -.--% | 255B | |
| 19.06x | 1.39x | 9.39x | 1.08% | 251B | |
| 103.94x | 13.8x | 74.12x | -.--% | 216B | |
| 20.56x | 2.34x | 11.91x | -.--% | 133B | |
| 40.91x | 4.73x | 31.2x | -.--% | 111B | |
| Average | 31.72x | 6.10x | 22.00x | 0.42% | 746.8B | |
| Weighted average by Cap. | 21.01x | 7.33x | 16.78x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ACAST Stock
- Valuation Acast AB
Select your edition
All financial news and data tailored to specific country editions
