Valuation Nordnet AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 22:59:51 16/06/2026 +03			5-day change	1st Jan Change
32.10 ^EUR	-1.41%		+1.13%	+31.34%

06-15	Goldman Sachs raises price target for Nordnet to SEK 365 (360), reiterates buy: BN	FW
06-12	Barclays Upgrades Avanza to Overweight, Citing Continued Growth Potential	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	87,164	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	29.41%	-	-
Enterprise Value (EV)	39,150	33,954	38,755	55,356	62,682	87,164	87,164	87,164
Change	-	-13.27%	14.14%	42.83%	13.24%	39.06%	0%	0%
P/E Ratio	22.4x	23.8x	17.4x	21.6x	22.9x	25.9x	23x	20.4x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	10.1x	9.09x	7.99x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.6x	1.8x	1.6x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	14.3x	12.9x	11.6x
EV / Revenue	0x	0x	0x	0x	0x	14.3x	12.9x	11.6x
EV / EBITDA	0x	0x	0x	0x	0x	19x	16.6x	14.6x
EV / EBIT	0x	0x	0x	0x	0x	20.4x	18.2x	16.2x
EV / FCF	-	-	-	0x	0x	25.2x	23x	20.4x
FCF Yield	-	-	-	9.9%	18.2%	3.96%	4.35%	4.9%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	9.551	10.89	12.24
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.69%	3.07%	3.45%
EPS ²	7.75	6.33	9.83	10.85	11.82	13.73	15.45	17.4
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.6%	70.5%	70.4%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,085	6,758	7,483
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,583	5,256	5,956
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,263	4,790	5,376
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,427	3,837	4,296
Net Debt	-4,250	-3,726	-4,193	-3,785	-4,675	-	-	-
Reference price ²	173.60	150.95	171.00	234.80	270.20	355.00	355.00	355.00
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,473	-	-
Announcement Date	2/3/22 A	1/31/23 A	1/30/24 A	1/28/25 A	1/28/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	14.31x	-	-	1.97%	856B
BANK OF AMERICA CORPORATION	12.49x	-	-	2.11%	396B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.99x	-	-	5.17%	381B
HSBC HOLDINGS PLC	11.49x	-	-	4.51%	319B
CHINA CONSTRUCTION BANK CORPORATION	5.85x	-	-	5.22%	306B
BANK OF CHINA LIMITED	6.25x	-	-	4.99%	275B
ROYAL BANK OF CANADA	17.53x	-	-	2.43%	277B
WELLS FARGO & COMPANY	11.89x	-	-	2.26%	254B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.57x	-	-	2.33%	228B
Average	11.38x			3.44%	365.83B
Weighted average by Cap.	11.64x			3.24%