|
Market Closed -
Nasdaq Stockholm
15:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.217 SEK | -0.65% |
|
+3.75% | +34.48% |
| 10-30 | Viaplay Closes Sale of Dutch Operations in EUR142 Million Deal | MT |
| 10-30 | Viaplay completes sale of Dutch operations for SEK1.57bn | FW |
Company Valuation: Viaplay Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,572 | 15,490 | 407.3 | 3,104 | 4,115 | 5,514 | - | - |
| Change | - | -57.65% | -97.37% | 662.18% | 32.56% | 34% | - | - |
| Enterprise Value (EV) 1 | 34,513 | 16,972 | 5,383 | 4,217 | 9,640 | 11,138 | 10,955 | 10,137 |
| Change | - | -50.83% | -68.28% | -21.66% | 128.58% | 15.53% | -1.64% | -7.46% |
| P/E | 111x | 48x | -0.04x | 22.6x | - | -16.2x | 61x | 12.1x |
| PBR | 4.4x | 1.74x | -0.37x | 0.84x | 1.8x | 2.69x | 2.57x | 2.12x |
| PEG | - | -25.26x | 0x | -0x | - | - | -0x | 0x |
| Capitalization / Revenue | 2.89x | 0.99x | 0.02x | 0.17x | 0.23x | 0.26x | 0.26x | 0.26x |
| EV / Revenue | 2.73x | 1.08x | 0.29x | 0.23x | 0.55x | 0.52x | 0.51x | 0.48x |
| EV / EBITDA | 35.5x | 98.1x | -7.17x | 51.4x | 55.7x | 8.5x | 7.6x | 5.48x |
| EV / EBIT | 53.3x | -175x | -5.12x | -35.4x | -146x | 16.1x | 13.6x | 8.34x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 4.21 | 4.13 | -124.6 | 0.03 | - | -0.0751 | 0.0199 | 0.1007 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12,661 | 15,691 | 18,567 | 18,490 | 17,682 | 21,614 | 21,476 | 21,296 |
| EBITDA 1 | 973 | 173 | -751 | 82 | 173 | 1,310 | 1,441 | 1,850 |
| EBIT 1 | 647 | -97 | -1,052 | -119 | -66 | 692.4 | 803.8 | 1,215 |
| Net income | 325 | 323 | -9,747 | 106 | - | - | - | - |
| Net Debt 1 | -2,059 | 1,482 | 4,976 | 1,113 | 5,525 | 5,623 | 5,440 | 4,623 |
| Reference price 2 | 469.200 | 198.050 | 5.175 | 0.678 | 0.905 | 1.217 | 1.217 | 1.217 |
| Nbr of stocks (in thousands) | 77,948 | 78,226 | 78,226 | 4,578,226 | 4,546,892 | 4,530,692 | - | - |
| Announcement Date | 2/8/22 A | 2/14/23 A | 2/22/24 A | 2/20/25 A | 2/19/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.52x | 8.5x | -.--% | 561M | |
| 19.48x | 2.27x | 10.16x | 1.36% | 192B | |
| 10.6x | 1.46x | 6.29x | 0.92% | 25.12B | |
| 18.61x | 1.99x | 21.23x | 1.63% | 6.01B | |
| 5.36x | 2.03x | 5.69x | 4.32% | 5.28B | |
| 16.28x | 0.76x | 6.09x | 7.32% | 5.24B | |
| 13.62x | 1.13x | 8.62x | 1.46% | 4.8B | |
| 7.54x | 0.97x | 3.12x | 4.06% | 4.37B | |
| 38.05x | - | - | 2.35% | 3.65B | |
| 12.02x | 1.76x | 17.11x | 5% | 3.62B | |
| Average | 15.73x | 1.43x | 9.65x | 2.84% | 25.02B | |
| Weighted average by Cap. | 18.04x | 2.09x | 9.80x | 1.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VPLAY B Stock
- Valuation Viaplay Group AB
Select your edition
All financial news and data tailored to specific country editions
