Valuation RaySearch Laboratories AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 17/09/2026 +03			5-day change	1st Jan Change
176.50 ^SEK	+2.86%		+0.91%	-22.59%

09-11	Accuray Incorporated and Raysearch Laboratories AB Enter into Collaboration Integrating Raystation Software with Accuray Platforms to Accelerate Accuray's Online Adaptive Capabilities	CI
09-11	Accuray, RaySearch to Collaborate on Adaptive Radiation Therapy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,937	2,331	3,096	7,405	7,816	5,934	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-24.09%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	6,089	5,941	5,736
Change	-	13.78%	20.33%	125.95%	5.26%	-21.98%	-2.43%	-3.45%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	22.1x	17.7x	15x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	6.74x	5.57x	4.56x
PEG	-	-1x	0x	0x	2.9x	1.1x	0.7x	0.8x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	4.25x	3.64x	3.21x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	4.36x	3.64x	3.1x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	9.52x	7.98x	6.63x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	17.2x	13.7x	10.6x
EV / FCF	234x	-	-	-	21.7x	32.2x	20.7x	15.7x
FCF Yield	0.43%	-	-	-	4.6%	3.1%	4.83%	6.36%
Dividend per Share ²	-	-	0.7	3	3	4	4.77	5.87
Rate of return	-	-	0.78%	1.39%	1.32%	2.27%	2.7%	3.33%
EPS ²	-1.38	0.69	2.38	5.94	6.65	7.995	9.97	11.74
Distribution rate	-	-	29.4%	50.5%	45.1%	50%	47.8%	50%
Net sales ¹	641.1	843.6	1,022	1,192	1,344	1,396	1,632	1,848
EBITDA ¹	196.7	339.7	400.1	558	583.5	639.5	744.5	864.5
EBIT ¹	-53.5	42.7	114.9	260.5	292.3	353	435	543.5
Net income ¹	-47.3	23.8	81.57	203.5	227.8	272	337.5	422.5
Net Debt ¹	459.7	395.9	185.7	9.2	-12.5	155	7	-198
Reference price ²	56.50	68.00	90.30	216.00	228.00	176.50	176.50	176.50
Nbr of stocks (in thousands)	34,283	34,283	34,283	34,283	34,283	33,618	-	-
Announcement Date	2/23/22 A	2/28/23 A	2/23/24 A	2/21/25 A	2/12/26 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.($)
RAYSEARCH LABORATORIES AB	21.46x	4.24x	9.26x	2.33%	590M
VEEVA SYSTEMS INC.	40.56x	9.71x	21.4x	-.--%	42.89B
PRO MEDICUS LIMITED	92.21x	50.13x	63.64x	0.57%	12.32B
SECTRA AB	75.97x	13.22x	51.97x	0.68%	5.8B
HEARTFLOW, INC.	-63.98x	16.24x	-106.32x	-	4.2B
GENERATE BIOMEDICINES, INC.	-6.72x	59.81x	-6.78x	-	2.01B
OMNICELL, INC.	32.98x	-	-	-.--%	1.48B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-120.79x	-	-	-	1.02B
ARBUTUS BIOPHARMA CORPORATION	6.85x	-	-	-	999M
Average	8.73x	25.56x	5.53x	0.72%	7.92B
Weighted average by Cap.	41.77x	19.20x	22.84x	0.2%