Company Valuation: Maven Wireless Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 958.4 734.5 687.2 534.6 275.1
Change - -23.36% -6.44% -22.2% -48.54%
Enterprise Value (EV) 1 950 724 650.5 539.4 292.1
Change - -23.79% -10.16% -17.07% -45.86%
P/E -78.8x -131x 17.7x 2,499x -18.8x
PBR 13.9x 9.52x 5.78x 4.67x 2.4x
PEG - 2.4x -0x -25.1x 0x
Capitalization / Revenue 16.4x 6.34x 2.68x 2.51x 1.34x
EV / Revenue 16.3x 6.25x 2.54x 2.53x 1.43x
EV / EBITDA -74.7x -96.6x 19.4x 243x -53.9x
EV / EBIT -73.7x -88.7x 20.2x 323x -35x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - 0.1 - -
Rate of return - - 0.75% - -
EPS 2 -0.24 -0.1105 0.75 0.004121 -0.2788
Distribution rate - - 13.3% - -
Net sales 1 58.35 115.8 256.2 213.2 204.6
EBITDA 1 -12.72 -7.495 33.58 2.216 -5.42
EBIT 1 -12.88 -8.166 32.13 1.668 -8.352
Net income 1 -12.11 -5.731 39.03 0.216 -14.84
Net Debt 1 -8.4 -10.49 -36.78 4.8 16.93
Reference price 2 18.920 14.500 13.250 10.300 5.240
Nbr of stocks (in thousands) 50,658 50,658 51,867 51,907 52,507
Announcement Date 3/25/22 A 3/24/23 A 3/22/24 A 3/1/25 A 4/13/26 A
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.69M
32.56x7.41x-33.19x - 4.97B
16.9x0.77x11.22x3.88% 3.58B
19.1x2.25x11.12x5.07% 898M
9.7x1.37x5.41x4.06% 464M
12.66x1.36x5.67x - 185M
48.13x - - - 140M
Average 23.17x 2.63x 0.04x 4.34% 1.47B
Weighted average by Cap. 24.72x 4.21x -11.03x 4.11%

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. MAVEN Stock
  4. Valuation Maven Wireless Sweden AB