|
Real-time Estimate
Cboe Europe
12:57:26 22/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 5.190 SEK | 0.00% |
|
+2.15% | -6.79% |
| 10-05 | Mendus appoints board member chief operating officer | FW |
| 10-05 | Mendus AB Announces Management Changes, Effective October 05, 2026 | CI |
Company Valuation: Mendus AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 854.4 | 480.6 | 451.4 | 392.9 | 342.9 | 344.2 | - | - |
| Change | - | -43.76% | -6.06% | -12.97% | -12.71% | 0.37% | - | - |
| Enterprise Value (EV) 1 | 735.8 | 490.7 | 331.5 | 291.8 | 279.1 | 365.5 | 172.2 | 344.2 |
| Change | - | -33.3% | -32.45% | -11.97% | -4.35% | 30.95% | -52.89% | 99.91% |
| P/E | -5.87x | -3.44x | -2.38x | -2.95x | -2.58x | -3.41x | -5.18x | - |
| PBR | - | - | - | 0.61x | 0.6x | 0.81x | 1.07x | - |
| PEG | - | 0.84x | 0x | 0.1x | 0.1x | 0.1x | 0.2x | - |
| Capitalization / Revenue | 27,562x | 142x | 15.2x | 77.8x | 43.4x | 45.1x | 2x | 87.1x |
| EV / Revenue | 23,735x | 145x | 11.2x | 57.8x | 35.3x | 47.9x | 1x | 87.1x |
| EV / EBITDA | -5.66x | -3.73x | -3.69x | -2.35x | -2.6x | -3.86x | 1.12x | -5.05x |
| EV / EBIT | -5.66x | -3.67x | -3.29x | -2.23x | -2.46x | -3.72x | 3.28x | -5.05x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -14.6 | -14 | -4.4 | -2.64 | -2.17 | -1.522 | -1.002 | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 0.031 | 3.375 | 29.61 | 5.048 | 7.902 | 7.633 | 172.2 | 3.95 |
| EBITDA 1 | -130.1 | -131.5 | -89.78 | -124.2 | -107.2 | -94.64 | 154.3 | -68.2 |
| EBIT 1 | -130.1 | -133.7 | -100.6 | -130.7 | -113.5 | -98.31 | 52.52 | -68.2 |
| Net income 1 | -133.4 | -138.8 | -101.6 | -128.4 | -113.3 | -99.17 | -33.34 | -68.2 |
| Net Debt 1 | -118.6 | 10.19 | -119.9 | -101.1 | -63.81 | 21.31 | -172 | - |
| Reference price 2 | 85.700 | 48.200 | 10.460 | 7.801 | 5.600 | 5.190 | 5.190 | 5.190 |
| Nbr of stocks (in thousands) | 9,970 | 9,970 | 43,157 | 50,360 | 61,234 | 66,315 | - | - |
| Announcement Date | 2/17/22 A | 2/17/23 A | 2/14/24 A | 2/13/25 A | 2/11/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.41x | 47.88x | -3.86x | -.--% | 34.79M | |
| 19.17x | 6.81x | 13.53x | 1.55% | 66.22B | |
| 30.52x | 8.19x | 25.9x | 0.05% | 55.2B | |
| 36.31x | 6.45x | 19.27x | 0.89% | 52.79B | |
| 35.25x | 3.42x | 14.76x | -.--% | 45.53B | |
| 50.87x | 5.89x | 32.33x | -.--% | 43.94B | |
| -20.15x | 197.1x | -21.43x | -.--% | 41.64B | |
| 29.51x | 8.36x | 21.63x | 0.36% | 34B | |
| 29.85x | 6.32x | 16.4x | -.--% | 25.84B | |
| 32.16x | 5.92x | 19.93x | -.--% | 23.51B | |
| Average | 24.01x | 29.63x | 13.85x | 0.28% | 38.87B | |
| Weighted average by Cap. | 26.76x | 26.89x | 15.88x | 0.42% |
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
- IMMU Stock
- Valuation Mendus AB
Select your edition
All financial news and data tailored to specific country editions
