Company Valuation: WYLD NETW

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 171.5 149.4 135.3 7.011 8.082
Change - -12.91% -9.44% -94.82% 15.28%
Enterprise Value (EV) 1 165.4 133.1 130.3 3.841 6.425
Change - -19.53% -2.07% -97.05% 67.29%
P/E -6.5x -4.59x -2.28x -0.17x -0.16x
PBR 16.9x 7.8x 20.2x 2.02x -2.98x
PEG - 0.56x -0.1x 0x 0x
Capitalization / Revenue 69.9x 134x 174x 18.1x -
EV / Revenue 67.4x 119x 168x 9.92x -
EV / EBITDA -6.34x -3.54x -2.85x -0.09x -0.24x
EV / EBIT -6.27x -3.51x -2.81x -0.09x -0.24x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -1,595 -1,465 -1,735 -37.5 -8.655
Distribution rate - - - - -
Net sales 1 2.455 1.116 0.776 0.387 -
EBITDA 1 -26.09 -37.58 -45.79 -42.63 -26.32
EBIT 1 -26.39 -37.94 -46.34 -43.21 -26.76
Net income 1 -26.95 -39.08 -47.52 -46.66 -27.54
Net Debt 1 -6.172 -16.33 -4.981 -3.17 -1.657
Reference price 2 10,375.0000 6,720.0000 3,950.0000 6.5500 1.3500
Nbr of stocks (in thousands) 16.5 22.2 34.3 1,070 5,987
Announcement Date 5/16/22 A 6/8/23 A 5/29/24 A 5/15/25 A 6/18/26 A
1SEK in Million2SEK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.43x1.42x5.14x5.21% 89.99B
2.51x2.26x52.78x-.--% 26.16B
-51.9x137.87x-88.06x-.--% 21.49B
-219.47x35.12x70.43x-.--% 10.81B
55.07x7.34x13.9x1.24% 5.29B
23.77x4.75x11.42x2.07% 4.2B
-6.53x3.32x6.35x-.--% 2.78B
-14.92x2.38x5.52x9.17% 2.63B
Average -25.38x 24.31x 9.68x 2.21% 20.42B
Weighted average by Cap. -14.26x 22.06x 5.30x 3.11%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA