Valuation Starbreeze AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 11/06/2026 +03			5-day change	1st Jan Change
0.0966 ^SEK	+0.62%		-3.98%	-5.85%

05-12	Starbreeze reports decline in revenue and operating profit	FW
05-12	Starbreeze AB Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	727.4	1,140	695.8	309	170.3	160.7	-	-
Change	-	56.75%	-38.98%	-55.59%	-44.9%	-5.62%	-	-
Enterprise Value (EV) ¹	727.4	1,140	348.5	-38.22	67.66	127.7	165.7	160.7
Change	-	56.75%	-69.44%	-110.97%	277.04%	88.75%	29.76%	-3.02%
P/E Ratio	-	-	2.46x	-1.61x	-0.41x	-1.37x	-	-
PBR	-	-	0.77x	0.44x	0.73x	1.37x	1.37x	-
PEG	-	-	-	0x	-0x	0x	-	-
Capitalization / Revenue	5.79x	8.94x	1.1x	1.66x	0.77x	1.12x	1.15x	1.16x
EV / Revenue	5.79x	8.94x	0.55x	-0.21x	0.31x	0.89x	1.18x	1.16x
EV / EBITDA	-	17.2x	0.79x	-0.39x	2.33x	3.33x	3.22x	2.95x
EV / EBIT	-13.5x	169x	1.83x	0.21x	-0.17x	-1.18x	22.1x	23x
EV / FCF	-	-14.5x	-28.1x	0.19x	-0.51x	-1.88x	-4.6x	-5.74x
FCF Yield	-	-6.89%	-3.56%	536%	-198%	-53.2%	-21.7%	-17.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	0.19	-0.13	-0.25	-0.07	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	125.7	127.6	633.5	185.9	221	143	140	138
EBITDA ¹	-	66.38	439.3	97.64	29	38.3	51.4	54.4
EBIT ¹	-53.72	6.746	190.3	-182.4	-400.9	-108.4	7.5	7
Net income ¹	-	-59.81	207.6	-199.3	-399.3	-110	6	6
Net Debt ¹	-	-	-347.3	-347.2	-102.6	-33	5	-
Reference price ²	1.0020	1.5790	0.4680	0.2096	0.1026	0.0960	0.0960	0.0960
Nbr of stocks (in thousands)	724,609	724,609	1,476,762	1,476,762	1,624,438	1,624,438	-	-
Announcement Date	2/16/22 A	2/16/23 A	2/15/24 A	2/18/25 A	2/19/26 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.($)
STARBREEZE AB	-1.37x	0.89x	3.33x	-	16.95M
MICROSOFT CORPORATION	22.88x	8.8x	14.58x	0.93%	2,952B
PALANTIR TECHNOLOGIES INC.	96.11x	38.96x	65.14x	-.--%	312B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	113.98x	33.86x	114.56x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	85.72x	17.21x	37.54x	-.--%	106B
SYNOPSYS, INC.	170.71x	9.86x	25.16x	-.--%	88.18B
DATADOG, INC.	408.41x	17.58x	70.81x	-.--%	81.03B
SEA LIMITED	27.13x	1.38x	10.69x	-.--%	50.49B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.04x	4.48x	22.78x	-.--%	39.08B
TWILIO INC.	97.87x	5.08x	24.66x	-.--%	31.43B
Average	114.35x	13.81x	38.93x	0.12%	377.45B
Weighted average by Cap.	46.90x	12.32x	24.00x	0.73%