Company Valuation: TagMaster AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 364.7 160.4 341.3 194.1 257.8 536.1 - -
Change - -56.02% 112.79% -43.13% 32.83% 107.95% - -
Enterprise Value (EV) 364.7 160.4 382.4 272.4 290.8 536.1 536.1 536.1
Change - -56.02% 138.43% -28.77% 6.77% 84.33% 0% 0%
P/E 62.3x 6.64x 25.1x 41.4x - - - -
PBR - - - - - - - -
PEG - 0x -0.6x -0.6x - - - -
Capitalization / Revenue - - 0.84x 0.46x 0.53x 1.09x 1.01x 0.94x
EV / Revenue - - 0x 0x 0x 1.09x 1.01x 0.94x
EV / EBITDA - - 0x 0x 0x 6.01x 5.35x 4.85x
EV / EBIT - - 0x 0x 0x 8.92x 7.56x 6.54x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.4 1.65 0.93 0.32 - - - -
Distribution rate - - - - - - - -
Net sales 1 - - 404.7 420.4 483.3 491 532.9 573.1
EBITDA 1 - - 48.3 42.93 74.89 89.2 100.2 110.6
EBIT 1 - - 15.3 10.3 30.7 60.1 70.9 82
Net income 5.858 24.15 13.68 - - - - -
Net Debt - - 41.13 78.31 33.05 - - -
Reference price 2 24.90 10.95 23.30 13.25 17.60 36.60 36.60 36.60
Nbr of stocks (in thousands) 14,648 14,648 14,648 14,648 14,648 14,648 - -
Announcement Date 2/3/22 A 2/2/23 A 2/2/24 A 2/5/25 A 3/25/26 A - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.36M
-386.06x13.96x66.93x-.--% 5.32B
17.24x1.84x11.74x2.29% 283M
Average -184.41x 7.90x 39.34x 1.14% 1.89B
Weighted average by Cap. -365.67x 13.34x 64.14x 0.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TAGM B Stock
  4. Valuation TagMaster AB