Company Valuation: Plejd AB

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 1,867 4,136 8,127 10,130 - -
Change - 121.56% 96.49% 24.65% - -
Enterprise Value (EV) 1 1,867 4,144 8,095 9,989 9,744 9,391
Change - 121.96% 95.36% 23.39% -2.45% -3.62%
P/E 40.6x 39.5x 45.4x 35.3x 25.6x 20.6x
PBR - 7.53x 11.2x 9.91x 6.95x 5.23x
PEG - 0x 0.6x 0.6x 0.7x 0.9x
Capitalization / Revenue - 6.24x 8.69x 8.12x 6.55x 5.43x
EV / Revenue - 6.26x 8.66x 8.01x 6.3x 5.03x
EV / EBITDA - 20.4x 25.5x 21.1x 15.7x 12.1x
EV / EBIT - 30.8x 35.2x 27.3x 19.6x 15x
EV / FCF - 86.9x 101x 68.9x 41.7x 28.7x
FCF Yield - 1.15% 0.99% 1.45% 2.4% 3.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.11 9.36 16.02 25.33 34.96 43.31
Distribution rate - - - - - -
Net sales 1 - 662.3 934.8 1,247 1,547 1,866
EBITDA 1 - 202.6 317.8 474.2 622.3 773.8
EBIT 1 - 134.5 229.7 366 496.4 624.9
Net income 1 44.96 104.7 180.2 286.8 396.2 489.9
Net Debt 1 - 7.502 -31.78 -141.6 -386.4 -739.4
Reference price 2 167.00 370.00 727.00 894.00 894.00 894.00
Nbr of stocks (in thousands) 11,179 11,179 11,179 11,331 - -
Announcement Date 4/2/24 A 2/7/25 A 1/22/26 A - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.3x8.01x21.06x - 1.05B
28.28x - - 3.5% 1.77B
16.93x - - 2.99% 1.1B
21.91x - - 2.31% 773M
Average 25.60x 8.01x 21.06x 2.93% 1.17B
Weighted average by Cap. 26.13x 8.01x 21.06x 3.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!