Company Valuation: Adverty AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 283.2 102 41.48 271.7 7.158 24.75
Change - -63.99% -59.33% 554.91% -97.37% 245.85%
Enterprise Value (EV) 1 265.9 96.82 39.57 282.7 0.4236 37.14
Change - -63.59% -59.13% 614.45% -99.85% 8,668.2%
P/E -18.8x -4.64x -1.72x -29.4x -2.31x -1.52x
PBR 9.36x 5.66x 1.57x 16x 3.62x 2.5x
PEG - -0.1x 0.1x 0.5x 0x 0x
Capitalization / Revenue 178x 21.4x 2.49x 5.36x 0.22x 0.73x
EV / Revenue 167x 20.3x 2.37x 5.58x 0.01x 1.1x
EV / EBITDA -17.9x -4.44x -1.65x -37.7x -0.03x -2.8x
EV / EBIT -17.6x -4.39x -1.63x -36.6x -0.03x -2.8x
EV / FCF -16.5x -6.82x -1.47x -29.7x 0.32x -3.07x
FCF Yield -6.08% -14.7% -67.9% -3.37% 308% -32.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.7407 -0.97 -0.76 -0.29 -0.0976 -0.0296
Distribution rate - - - - - -
Net sales 1 1.59 4.769 16.68 50.69 31.84 33.68
EBITDA 1 -14.89 -21.82 -24.04 -7.49 -16.32 -13.25
EBIT 1 -15.07 -22.03 -24.26 -7.718 -16.44 -13.28
Net income 1 -15.09 -22.04 -24.31 -9.34 -20.03 -16.29
Net Debt 1 -17.3 -5.181 -1.908 11.07 -6.734 12.39
Reference price 2 13.9000 4.5050 1.3040 8.5400 0.2250 0.0450
Nbr of stocks (in thousands) 20,376 22,642 31,812 31,812 31,812 550,103
Announcement Date 4/22/21 A 4/6/22 A 4/3/23 A 3/22/24 A 4/8/25 A 4/8/26 A
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.96M
24.69x15.96x18.94x-.--% 133B
13.85x3.73x7.81x-.--% 99.54B
37.63x6.14x17.08x0.37% 52.63B
27.58x5.92x14.36x-.--% 49.45B
38.44x3.51x10.57x-.--% 39.6B
15.6x5.64x14.4x0.92% 38.77B
15.43x6.3x13.07x-.--% 15.85B
34.6x2.52x14.55x-.--% 14.32B
25.59x - - 3.8% 10.2B
Average 25.93x 6.22x 13.85x 0.56% 45.34B
Weighted average by Cap. 24.56x 8.13x 14.21x 0.21%

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. ADVT Stock
  4. Valuation Adverty AB