|
Market Closed -
Nasdaq Stockholm
15:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 46.90 SEK | -0.21% |
|
-3.70% | -25.56% |
| 10-23 | Major shareholder Far View Capital buys shares in Cdon for just over SEK 0.2m | FW |
| 10-22 | CDON AB, Q3 2026 Earnings Call, Oct 22, 2026 |
Company Valuation: CDON AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,505 | 946.1 | 722.6 | 538.9 | - | - |
| Change | - | -37.14% | -23.62% | -25.42% | - | - |
| Enterprise Value (EV) 1 | 1,505 | 946.1 | 722.6 | 489.9 | 419.4 | 351.9 |
| Change | - | -37.14% | -23.62% | -32.21% | -14.39% | -16.09% |
| P/E | -19.3x | -8.54x | -12.1x | -7.11x | -35.5x | 241x |
| PBR | - | - | - | 1.11x | 1.15x | 1.14x |
| PEG | - | -0.2x | 0.2x | -0.3x | 0.4x | -2x |
| Capitalization / Revenue | - | 2.17x | 1.63x | 1.2x | 1.09x | 0.99x |
| EV / Revenue | - | 2.17x | 1.63x | 1.09x | 0.85x | 0.64x |
| EV / EBITDA | - | 210x | 23.6x | 51.6x | 5.85x | 3.95x |
| EV / EBIT | - | -8.5x | -13.1x | -6.71x | -26.2x | 352x |
| EV / FCF | - | -108x | -19.6x | -21.8x | 5.99x | 4.99x |
| FCF Yield | - | -0.93% | -5.11% | -4.59% | 16.7% | 20% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -7.25 | -10.3 | -5.2 | -6.61 | -1.325 | 0.195 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 435.2 | 444 | 450 | 493 | 546.5 |
| EBITDA 1 | - | 4.5 | 30.6 | 9.5 | 71.67 | 89 |
| EBIT 1 | - | -111.3 | -55 | -73 | -16 | 1 |
| Net income 1 | -68.6 | -110.9 | -56.8 | -75.5 | -15 | 2 |
| Net Debt 1 | - | - | - | -49 | -119.5 | -187 |
| Reference price 2 | 140.00 | 88.00 | 63.00 | 47.00 | 47.00 | 47.00 |
| Nbr of stocks (in thousands) | 10,751 | 10,751 | 11,470 | 11,466 | - | - |
| Announcement Date | 2/15/24 A | 2/13/25 A | 2/13/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -7.11x | 1.09x | 51.57x | - | 54.66M | |
| 7.17x | 1.13x | 6.3x | 3.73% | 31.95B | |
| 22.39x | 2.06x | 13.76x | -.--% | 27.72B | |
| 16.39x | 3.88x | 9.42x | 1.65% | 21.53B | |
| 17.75x | 1.21x | 10.17x | 2.86% | 17.53B | |
| 23.61x | 2.11x | 10.74x | -.--% | 17.01B | |
| 12x | 0.61x | 6.25x | 3.5% | 12.63B | |
| 17.01x | 2.18x | 10.52x | 2.35% | 11.89B | |
| 23.05x | 5.78x | 14.24x | 1.33% | 9.44B | |
| 27.06x | 0.57x | 8.51x | -.--% | 8.37B | |
| Average | 15.93x | 2.06x | 14.15x | 1.71% | 15.81B | |
| Weighted average by Cap. | 17.16x | 2.07x | 9.86x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CDON Stock
- Valuation CDON AB
Select your edition
All financial news and data tailored to specific country editions
