Valuation Nordnet AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 28/07/2026 +03			5-day change	1st Jan Change
365.60 ^SEK	-0.05%		+0.27%	+35.31%

07-27	CFO Sells SEK 2.7 Million Of Nordnet Shares	RE
07-27	Nordnet's CFO sells shares worth 2.7 million kronor	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	90,856	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	34.89%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	88,755	87,169	85,415
Change	-	-13.27%	14.14%	42.83%	13.24%	41.59%	-1.79%	-2.01%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	25.2x	22.5x	20.1x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.93x	8.85x	7.82x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.1x	1.8x	1.7x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	14.3x	12.9x	11.8x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	13.9x	12.4x	11.1x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18.6x	15.8x	13.9x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	19.4x	17.2x	15.2x
EV / FCF	-	-	-	9.46x	5.11x	131x	21.3x	18.6x
FCF Yield	-	-	-	10.6%	19.6%	0.76%	4.7%	5.38%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	10.08	11.42	12.67
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.76%	3.12%	3.47%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.5	16.27	18.15
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.5%	70.2%	69.8%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,366	7,029	7,720
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,775	5,514	6,138
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,566	5,064	5,626
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,613	4,034	4,481
Net Debt ¹	-4,250	-3,726	-4,193	-3,785	-4,675	-2,101	-3,687	-5,441
Reference price ²	173.60	150.95	171.00	234.80	270.20	365.60	365.60	365.60
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,512	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORDNET AB	25.23x	13.95x	18.6x	2.75%	9.35B
JPMORGAN CHASE & CO.	14.1x	-	-	1.77%	947B
BANK OF AMERICA CORPORATION	13.3x	-	-	1.91%	436B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.11x	-	-	5.07%	388B
HSBC HOLDINGS PLC	12.7x	-	-	4.07%	354B
CHINA CONSTRUCTION BANK CORPORATION	5.89x	-	-	5.18%	308B
ROYAL BANK OF CANADA	18.64x	-	-	2.29%	292B
BANK OF CHINA LIMITED	6.14x	-	-	5.09%	269B
WELLS FARGO & COMPANY	12x	-	-	2.18%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.47x	-	-	2.56%	261B
Average	12.96x	13.95x	18.60x	3.29%	352.86B
Weighted average by Cap.	12.01x	13.95x	18.60x	3.07%