|
Market Closed -
Nasdaq Stockholm
15:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 172.10 SEK | +0.64% |
|
+1.77% | +62.45% |
| 10-27 | Asmodee launches platform to boost accessibility | FW |
| 10-14 | Carnegie Small Cap Fund fell 2.72 percent in September, Billerud new holding | FW |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,714 | - | - |
| Change | - | 14.91% | 63.99% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 4,123 | 4,002 | 3,791 |
| Change | - | 5.95% | 63.45% | -2.92% | -5.28% |
| P/E | 307x | 81.7x | 20.7x | 19.5x | 18.9x |
| PBR | 1.05x | 1.2x | 1.81x | 1.69x | 1.57x |
| PEG | - | 0x | 0x | 3.09x | 6.16x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.91x | 1.88x | 1.8x |
| EV / Revenue | 1.74x | 1.5x | 2.12x | 2.02x | 1.84x |
| EV / EBITDA | 10.4x | 8.84x | 11.6x | 11x | 10x |
| EV / EBIT | 12x | 9.8x | 12.9x | 12.4x | 11.3x |
| EV / FCF | 14.2x | 12x | 21x | 16.8x | 16.1x |
| FCF Yield | 7.07% | 8.31% | 4.77% | 5.94% | 6.23% |
| Dividend per Share 2 | - | 0.17 | 0.2257 | 0.2101 | 0.2384 |
| Rate of return | - | 1.75% | 1.44% | 1.34% | 1.52% |
| EPS 2 | 0.0275 | 0.1186 | 0.7563 | 0.8041 | 0.8288 |
| Distribution rate | - | 143% | 29.8% | 26.1% | 28.8% |
| Net sales 1 | 1,369 | 1,684 | 1,941 | 1,979 | 2,066 |
| EBITDA 1 | 228.2 | 285.4 | 356.6 | 362.5 | 378 |
| EBIT 1 | 198.2 | 257.3 | 319 | 322.1 | 335 |
| Net income 1 | 4.699 | 27.7 | 180 | 191.9 | 197 |
| Net Debt 1 | 409.8 | 257.5 | 408.6 | 288.2 | 76.72 |
| Reference price 2 | 8.43 | 9.69 | 15.69 | 15.69 | 15.69 |
| Nbr of stocks (in thousands) | 233,692 | 233,692 | 236,721 | - | - |
| Announcement Date | 5/21/25 A | 5/21/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.74x | 2.12x | 11.56x | 1.44% | 4.15B | |
| 22.12x | 3.3x | 16.45x | 2.68% | 60.67B | |
| 25.06x | 2.43x | 13.37x | 1.73% | 25.29B | |
| 17.63x | 3.71x | 11.78x | 2.34% | 16.8B | |
| 26.18x | 7.3x | 15.97x | 3.34% | 6.98B | |
| 17.15x | 8.64x | 14.34x | 5.29% | 7B | |
| 9.65x | 1.08x | 7.18x | -.--% | 4.41B | |
| 21.42x | 1.24x | 10.36x | 1.54% | 2.69B | |
| 38.55x | 1.93x | 19x | -.--% | 1.78B | |
| Average | 22.06x | 3.53x | 13.34x | 2.04% | 14.42B | |
| Weighted average by Cap. | 21.81x | 3.51x | 14.55x | 2.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASMDEE B Stock
- Valuation Asmodee
Select your edition
All financial news and data tailored to specific country editions
