Company Valuation: IRLAB Therapeutics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,173 2,277 1,987 389 557.6 105.5 105.5 -
Change - 4.76% -12.75% -80.42% 43.33% -81.08% 0% -
Enterprise Value (EV) 2,173 1,875 1,734 277.7 494.2 105.5 105.5 105.5
Change - -13.73% -7.53% -83.98% 77.96% -78.65% 0% 0%
P/E Ratio -21.9x 44x -17.5x -2.19x -6.72x - - -
PBR - - 6.83x - 17.1x - - -
PEG - -0x 0x -0x 0.1x - - -
Capitalization / Revenue - 11x 32.5x 68.5x 5.89x 2.91x 1.03x 0.74x
EV / Revenue - 0x 0x 0x 0x 1.87x 1.03x 0.74x
EV / EBITDA - 0x -0x -0x -0x -1.19x -3.82x 2.83x
EV / EBIT - 0x -0x -0x -0x -1.13x -3.34x 3.17x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.92 1 -2.19 -3.43 -1.6 - - -
Distribution rate - - - - - - - -
Net sales 1 - 207.8 61.14 5.678 94.63 57.46 102 141.8
EBITDA 1 - 56.05 -108.3 -176.4 -70.53 -89.08 -27.6 37.3
EBIT 1 - 52.58 -113.1 -180.8 -75.11 -93.4 -31.6 33.3
Net income 1 -91.65 51.78 -113.4 -177.8 -83.13 -110 -32.6 33.3
Net Debt - -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 42.000 44.000 38.300 7.500 10.750 1.242 1.242 1.242
Nbr of stocks (in thousands) 51,748 51,748 51,868 51,868 51,868 84,938 84,938 -
Announcement Date 4/15/21 A 2/23/22 A 2/23/23 A 2/7/24 A 2/12/25 A 2/25/26 A - -
1SEK in Million2SEK
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.29M
33.97x12.34x25.42x0.59% 1,035B
25.47x5.87x15.96x2.24% 574B
27.52x6.71x13.7x3.05% 397B
17.45x4.31x10.59x3.08% 324B
22.84x4.75x13.5x1.84% 281B
21.11x5.44x13.22x2.98% 278B
12.49x4.69x9.58x4.02% 193B
23.02x6.15x10.74x2.85% 191B
-45.04x5.44x30.73x2.58% 156B
Average 15.43x 6.19x 15.94x 2.58% 342.99B
Weighted average by Cap. 22.87x 7.58x 17.64x 2.09%

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. IRLAB A Stock
  4. Valuation IRLAB Therapeutics AB
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!