Company Valuation: FSport AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 31.35 8.461 7.553 7.293 4.663
Change - -73.01% -10.73% -3.45% -36.06%
Enterprise Value (EV) 1 10.85 3.752 4.896 5.707 -1.554
Change - -65.42% 30.48% 16.55% -127.24%
P/E -2x -0.44x -0.4x -0.81x -2.73x
PBR 0.65x 0.29x 0.34x 0.39x 0.26x
PEG -0x -0x 0x 0x 0x
Capitalization / Revenue 20.6x 2.75x 2.57x 2.17x 3.61x
EV / Revenue 7.12x 1.22x 1.67x 1.7x -1.2x
EV / EBITDA -0.76x -0.28x -0.64x -1.43x 1.53x
EV / EBIT -0.69x -0.26x -0.54x -1.1x 0.87x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.8138 -0.9947 -0.3963 -0.0627 -0.0112
Distribution rate - - - - -
Net sales 1 1.523 3.08 2.938 3.358 1.29
EBITDA 1 -14.35 -13.19 -7.677 -3.982 -1.014
EBIT 1 -15.64 -14.56 -9.047 -5.204 -1.787
Net income 1 -15.65 -19.13 -13.72 -5.814 -1.705
Net Debt 1 -20.49 -4.709 -2.657 -1.586 -6.217
Reference price 2 1.6300 0.4400 0.1600 0.0506 0.0305
Nbr of stocks (in thousands) 19,230 19,230 47,207 144,122 152,872
Announcement Date 5/4/22 A 5/11/23 A 5/8/24 A 5/15/25 A 5/20/26 A
1SEK in Million2SEK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.16M
26.62x9.92x16.06x0.74% 3,940B
95.56x43.75x70.51x-.--% 386B
17.4x5.28x9.17x1.77% 362B
29.16x5.96x18.52x1.28% 271B
199.12x17.65x51.68x-.--% 256B
1864.04x36.18x118.37x-.--% 223B
24.18x15.46x18.42x-.--% 130B
71.34x6.52x17.07x-.--% 106B
13.12x3.49x7.29x-.--% 93.14B
Average 260.06x 16.02x 36.34x 0.42% 576.75B
Weighted average by Cap. 109.90x 13.02x 24.86x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FSport AB

Historical PBR trend

Valuation ratios - PBR - FSport AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FSport AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FSport AB