|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.10 SEK | -4.01% |
|
-9.07% | -11.19% |
| 06/02 | Addlife CEO Fredrik Dalborg Expands His Portfolio with Additional Shares | FW |
| 05/02 | Nordea Lowers Target Price for Addlife to 209 Kronor (213), Reiterates Buy | FW |
Company Valuation: AddLife AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 46,512 | 13,229 | 13,331 | 16,732 | 17,914 | 17,914 | - |
| Change | - | -71.56% | 0.77% | 25.51% | 7.06% | 0% | - |
| Enterprise Value (EV) 1 | 50,269 | 13,229 | 18,523 | 21,652 | 21,744 | 21,101 | 20,381 |
| Change | - | -73.68% | 40.02% | 16.89% | 0.42% | -2.95% | -3.41% |
| P/E ratio | 63.5x | 27.5x | 70.1x | 66.7x | 34.7x | 33.6x | 28.1x |
| PBR | 10.8x | - | 2.69x | 2.95x | 3.18x | 3.1x | 2.88x |
| PEG | - | -0.8x | -1.2x | 2.1x | 0x | 1.4x | 1.4x |
| Capitalization / Revenue | 5.82x | 1.46x | 1.38x | 1.63x | 1.86x | 1.65x | 1.55x |
| EV / Revenue | 6.29x | 1.46x | 1.91x | 2.1x | 2.08x | 1.94x | 1.76x |
| EV / EBITDA | 34.1x | 8.65x | 12.3x | 14.1x | 13.3x | 12.1x | 11x |
| EV / EBIT | 50.5x | 16.4x | 31.7x | 30x | 26.2x | 22.7x | 19.6x |
| EV / FCF | 57.4x | - | 40.6x | 26.6x | 27.9x | 25.3x | 19.9x |
| FCF Yield | 1.74% | - | 2.46% | 3.76% | 3.59% | 3.95% | 5.01% |
| Dividend per Share 2 | 2 | - | 0.5 | 0.75 | 1.315 | 1.645 | 1.975 |
| Rate of return | 0.52% | - | 0.46% | 0.55% | 0.89% | 1.12% | 1.34% |
| EPS 2 | 6.01 | 3.95 | 1.56 | 2.06 | 4.59 | 4.375 | 5.23 |
| Distribution rate | 33.3% | - | 32.1% | 36.4% | 37.5% | 37.6% | 37.8% |
| Net sales 1 | 7,993 | 9,084 | 9,685 | 10,286 | 10,442 | 10,890 | 11,560 |
| EBITDA 1 | 1,474 | 1,530 | 1,504 | 1,533 | 1,802 | 1,740 | 1,856 |
| EBIT 1 | 996 | 808 | 585 | 721 | 993 | 928 | 1,039 |
| Net income 1 | 719 | 480 | 190 | 252 | 560 | 533.1 | 637.4 |
| Net Debt 1 | 3,757 | - | 5,192 | 4,920 | 3,830 | 3,187 | 2,467 |
| Reference price 2 | 381.40 | 108.60 | 109.40 | 137.30 | 147.00 | 147.00 | 147.00 |
| Nbr of stocks (in thousands) | 1,21,952 | 1,21,812 | 1,21,857 | 1,21,864 | 1,21,864 | 1,21,864 | - |
| Announcement Date | 04/02/22 | 02/02/23 | 02/02/24 | 05/02/25 | 04/02/26 | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.94x | 2.08x | 13.25x | 0.89% | 201.41Cr | |
| 28.23x | 4.45x | 16.74x | 2.12% | 20TCr | |
| 23.62x | 4.27x | 15.19x | 2.81% | 13TCr | |
| 25.41x | 0.21x | 13.47x | 0.67% | 7TCr | |
| 38.74x | 9.63x | 25.86x | 1% | 6.17TCr | |
| 31.97x | 3.29x | 10.76x | 2.28% | 4.89TCr | |
| 32.92x | 5.78x | 19.85x | -.--% | 2.66TCr | |
| 30.39x | 4.25x | 15.56x | 1% | 2.4TCr | |
| 53.96x | 6.55x | 21.17x | 0.46% | 2.07TCr | |
| Average | 34.13x | 4.50x | 16.87x | 1.25% | 6.43TCr | |
| Weighted average by Cap. | 29.56x | 4.47x | 16.70x | 1.79% |
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
- Equities
- ALIF B Stock
- Valuation AddLife AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition