Company Valuation: SANA AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 552.1 191.2 257.1 904.8 2,926 1,580 - -
Change - -65.37% 34.48% 251.84% 223.43% -45.99% - -
Enterprise Value (EV) 552.1 191.2 257.1 612 2,926 1,580 1,580 1,580
Change - -65.37% 34.48% 138% 378.14% -45.99% 0% 0%
P/E -1.34x -0.78x - - - - - -
PBR - - - - - - - -
PEG - 0x - - - - - -
Capitalization / Revenue - 12.5x 15.3x 2.7x 6.74x 15.3x 7.55x 3.81x
EV / Revenue - 0x 0x 0x 0x 15.3x 7.55x 3.81x
EV / EBITDA - -0x -0x 0x 0x -11.3x -148x 7.86x
EV / EBIT - -0x -0x 0x 0x -10.9x -99.4x 8.04x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -6.59 -3.93 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 15.28 16.84 334.7 434.4 103.1 209.2 415
EBITDA 1 - -217.9 -71.41 249.5 277.8 -139.4 -10.7 201
EBIT 1 - -225.7 -81.06 241.9 271 -145.3 -15.9 196.5
Net income -410.9 -245.4 -95.81 - - - - -
Net Debt - - - -292.8 - - - -
Reference price 2 8.85 3.06 4.01 8.04 21.20 11.45 11.45 11.45
Nbr of stocks (in thousands) 62,386 62,386 64,127 112,533 138,030 138,030 - -
Announcement Date 2/24/22 A 2/23/23 A 2/29/24 A 2/27/25 A 2/26/26 A - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 160M
16.92x6.39x12.26x1.77% 64.14B
30.57x8.11x26.59x0.05% 55.53B
36.68x6.52x19.45x0.88% 53.03B
35.39x3.41x14.74x-.--% 45.99B
49.25x5.68x31.09x-.--% 42.45B
-19.59x189.6x-20.86x-.--% 40.45B
31.7x8.06x20.96x0.41% 32.25B
47.12x8.37x28.08x-.--% 34.47B
27.96x5.9x15.29x-.--% 24.23B
Average 28.44x 26.89x 16.40x 0.34% 39.27B
Weighted average by Cap. 27.96x 25.38x 16.46x 0.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SANA AB

Historical PBR trend

Valuation ratios - PBR - SANA AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SANA AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SANA AB