Valuation Invisio AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 16:30:09 13/07/2026 +03			5-day change	1st Jan Change
212.80 ^SEK	-0.75%		-3.80%	-19.09%

07-01	SEB cuts Invisio target price to 350 kronor (375), reiterates buy	FW
06-26	Affärsvärlden puts a speculative buy recommendation on Invisio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,296	7,415	8,812	12,411	12,145	9,901	-	-
Change	-	1.63%	18.83%	40.85%	-2.14%	-18.48%	-	-
Enterprise Value (EV) ¹	7,246	7,378	8,624	12,205	11,819	9,454	9,204	8,926
Change	-	1.82%	16.9%	41.52%	-3.17%	-20.01%	-2.64%	-3.02%
P/E	512x	166x	50x	41.2x	56x	28.8x	20.3x	16.2x
PBR	17.5x	14.5x	12.6x	12.2x	10.3x	7.12x	5.74x	4.67x
PEG	-	1x	0x	0.6x	-1.9x	0.5x	0.5x	0.7x
Capitalization / Revenue	12.3x	9.56x	7.11x	6.87x	6.99x	4.6x	3.84x	3.28x
EV / Revenue	12.2x	9.51x	6.96x	6.76x	6.8x	4.39x	3.57x	2.95x
EV / EBITDA	104x	65.3x	28x	26.3x	31.3x	17.9x	12.7x	10.1x
EV / EBIT	291x	113x	35.5x	30.3x	38.3x	20.6x	14.2x	11.2x
EV / FCF	100x	414x	50.1x	83.9x	41.4x	38.7x	24.9x	19.7x
FCF Yield	1%	0.24%	2%	1.19%	2.41%	2.58%	4.02%	5.09%
Dividend per Share ²	0.7	0.7	1.3	2.3	3	3.305	4.088	4.98
Rate of return	0.43%	0.43%	0.66%	0.83%	1.14%	1.54%	1.91%	2.32%
EPS ²	0.32	0.99	3.91	6.69	4.7	7.442	10.58	13.21
Distribution rate	219%	70.7%	33.2%	34.4%	63.8%	44.4%	38.7%	37.7%
Net sales ¹	593	775.5	1,238	1,807	1,737	2,155	2,578	3,022
EBITDA ¹	69.9	113	308.2	463.4	377.8	528.9	725	883
EBIT ¹	24.9	65.2	242.9	402.3	308.8	458.4	646.5	796.5
Net income ¹	14.5	44.5	178.4	306.4	218.1	342.5	482.8	604.7
Net Debt ¹	-49.8	-37.3	-187.1	-205.5	-326.2	-447	-696.6	-974.8
Reference price ²	163.80	164.60	195.60	275.50	263.00	214.40	214.40	214.40
Nbr of stocks (in thousands)	44,540	45,049	45,049	45,049	46,180	46,180	-	-
Announcement Date	2/14/22 A	2/13/23 A	2/13/24 A	2/13/25 A	2/12/26 A	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INVISIO AB	28.75x	4.39x	17.85x	1.54%	1.03B
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	32.85x	6.5x	25.99x	0.21%	35.91B
PARSONS CORPORATION	25.11x	0.95x	9.68x	-.--%	5.95B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.27x	-0.02x	-0.16x	3.78%	3.03B
DATA PATTERNS (INDIA) LIMITED	69.56x	20.83x	52.84x	0.23%	2.55B
EXAIL TECHNOLOGIES	93.46x	4.38x	19.22x	-.--%	2.4B
DRONESHIELD LIMITED	65.04x	5.7x	33.09x	-	1.47B
KRAKEN ROBOTICS INC.	81.82x	6.71x	29.51x	-	1.47B
Average	50.61x	6.18x	23.50x	0.96%	6.73B
Weighted average by Cap.	37.20x	6.05x	23.82x	0.41%