|
Market Closed -
Nasdaq Stockholm
20:00:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 13.74 SEK | 0.00% |
|
+1.63% | -53.58% |
| 09-30 | DNB Carnegie brokers large blocks in Fractal Gaming | FW |
| 09-04 | Hanna Mannberg leaves Fractal's board | FW |
Company Valuation: Fractal Gaming Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 859 | 627.5 | 1,016 | 978.4 | 863.4 | 400.8 | - | - |
| Change | - | -26.95% | 61.95% | -3.72% | -11.75% | -53.58% | - | - |
| Enterprise Value (EV) 1 | 985.2 | 743.1 | 1,008 | 927.8 | 871.9 | 391.8 | 387.3 | 384.3 |
| Change | - | -24.57% | 35.69% | -7.99% | -6.02% | -55.07% | -1.15% | -0.77% |
| P/E | -148x | 53.9x | 11.3x | 21x | 26.9x | -12.1x | 26.7x | 12.4x |
| PBR | 3.22x | 2.26x | 2.76x | 2.35x | 2.09x | 1.05x | 1.02x | 0.96x |
| PEG | - | -0x | 0x | -0.4x | -0.9x | 0x | -0x | 0x |
| Capitalization / Revenue | 1.79x | 1.29x | 1.31x | 1.4x | 1.07x | 0.87x | 0.65x | 0.56x |
| EV / Revenue | 2.06x | 1.53x | 1.3x | 1.33x | 1.08x | 0.85x | 0.63x | 0.54x |
| EV / EBITDA | 29.4x | 21.9x | 7.35x | 11x | 11.2x | - | 7.38x | 5.12x |
| EV / EBIT | 50x | 48.6x | 8.71x | 15.8x | 17.4x | -10.4x | 16.1x | 8.73x |
| EV / FCF | -15.5x | - | - | - | -70.3x | 18.2x | 55.3x | 22.6x |
| FCF Yield | -6.47% | - | - | - | -1.42% | 5.49% | 1.81% | 4.42% |
| Dividend per Share 2 | - | - | - | - | 1.3 | - | 0.38 | 0.62 |
| Rate of return | - | - | - | - | 4.39% | - | 2.77% | 4.51% |
| EPS 2 | -0.2 | 0.4 | 3.1 | 1.6 | 1.1 | -1.135 | 0.515 | 1.105 |
| Distribution rate | - | - | - | - | 118% | - | 73.8% | 56.1% |
| Net sales 1 | 478.6 | 485.6 | 773.3 | 697.9 | 809.5 | 462.5 | 619 | 712 |
| EBITDA 1 | 33.5 | 34 | 137.2 | 84 | 77.8 | - | 52.5 | 75 |
| EBIT 1 | 19.7 | 15.3 | 115.8 | 58.6 | 50.2 | -37.5 | 24 | 44 |
| Net income 1 | -4.4 | 10.7 | 89.6 | 47.7 | 32.5 | -33 | 15 | 32 |
| Net Debt 1 | 126.2 | 115.6 | -7.9 | -50.6 | 8.5 | -9 | -13.5 | -16.5 |
| Reference price 2 | 29.50 | 21.55 | 34.90 | 33.60 | 29.60 | 13.74 | 13.74 | 13.74 |
| Nbr of stocks (in thousands) | 29,120 | 29,120 | 29,120 | 29,120 | 29,171 | 29,170 | - | - |
| Announcement Date | 2/10/22 A | 2/9/23 A | 2/8/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.11x | 0.85x | - | -.--% | 40.41M | |
| 20.35x | 1.71x | 13.5x | 0.51% | 314B | |
| 6.46x | 3.48x | 4.32x | -.--% | 206B | |
| 17.94x | 7.71x | 13.81x | 0.43% | 161B | |
| 16.3x | 6.79x | 12.11x | 0.16% | 148B | |
| 21.61x | 2.01x | 10.3x | 0.94% | 80.09B | |
| 142.17x | 8.82x | 38.87x | -.--% | 46.19B | |
| 28.82x | 5.18x | 15.69x | 0.94% | 43.93B | |
| 12.31x | 0.37x | 10.5x | 5.76% | 39.2B | |
| 30.93x | 5.44x | 18.54x | 1.36% | 38.89B | |
| Average | 28.48x | 4.24x | 15.29x | 1.01% | 107.69B | |
| Weighted average by Cap. | 22.53x | 4.20x | 12.61x | 0.6% |
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
- FRACTL Stock
- Valuation Fractal Gaming Group AB
Select your edition
All financial news and data tailored to specific country editions
