Company Valuation: AVTECH Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 130 166.6 223.1 333.2 488 173.7 - -
Change - 28.14% 33.9% 49.37% 46.44% -64.41% - -
Enterprise Value (EV) 130 152 200.3 333.2 488 173.7 173.7 173.7
Change - 16.91% 31.76% 66.37% 46.44% -64.41% 0% 0%
P/E -115x 26.8x - - 28.8x - - -
PBR - - - - - - - -
PEG - -0x - - - - - -
Capitalization / Revenue - 6.43x 8.11x 9.72x 10.3x 3.19x - -
EV / Revenue - 0x 0x 0x 0x 3.19x - -
EV / EBITDA - 0x 0x 0x 0x 10.9x 9.98x 6.09x
EV / EBIT - 0x 0x 0x 0x 17.7x 15x 7.62x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.02 0.11 - - 0.3 - - -
Distribution rate - - - - - - - -
Net sales 1 - 25.9 27.5 34.3 47.4 54.4 - -
EBITDA 1 - 9.8 13.3 16.9 22.3 16 17.4 28.5
EBIT 1 - 6.1 9 11.8 16.5 9.8 11.6 22.8
Net income -1.4 6.1 9 - 17 - - -
Net Debt - -14.6 -22.8 - - - - -
Reference price 2 2.290 2.950 3.950 5.900 8.640 3.075 3.075 3.075
Nbr of stocks (in thousands) 56,780 56,480 56,480 56,480 56,480 56,480 - -
Announcement Date 2/10/22 A 2/17/23 A 2/16/24 A 2/7/25 A 2/6/26 A - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.11M
38.92x7x29.1x0.54% 344B
34.03x3.16x18.74x1.39% 277B
34.17x5.02x21.14x0.99% 164B
17.87x1.73x12.4x2.57% 126B
21.73x1.84x15.05x1.71% 99.8B
25.94x1.86x13.07x1.97% 77.27B
18.36x1.92x13.63x1.82% 75.71B
31.44x3.48x15.25x1.31% 58.42B
Average 27.81x 3.25x 17.30x 1.54% 135.64B
Weighted average by Cap. 31.15x 4.09x 20.18x 1.31%

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. AVT B Stock
  4. Valuation AVTECH Sweden AB