Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 24/09/2026 pm IST			5-day change	1st Jan Change
131.00 ^SEK	-2.24%		-0.30%	+2.18%

03/09	Alligo's newly appointed CEO Samuel Alteborg buys shares for SEK 1m	FW
20/07	Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,692	4,003	6,206	6,168	6,421	6,562	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	2.18%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,247	8,858	8,449
Change	-	-66.54%	120.98%	2.54%	5.43%	-3.32%	-4.21%	-4.62%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.3x	11.4x	9.97x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.57x	1.43x	1.3x
PEG	-	0x	-0.1x	-0.5x	-5.18x	0.2x	0.5x	0.7x
Capitalization / Revenue	1.14x	0.43x	0.66x	0.65x	0.67x	0.64x	0.61x	0.58x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	1x	0.91x	0.82x	0.75x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	6.85x	5.76x	5.08x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	12.8x	10.2x	8.61x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	8.7x	8.35x	7.3x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11.5%	12%	13.7%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.683	4.38	5.127
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.81%	3.34%	3.91%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.19	11.48	13.14
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	40.1%	38.1%	39%
Net sales ¹	8,508	9,333	9,462	9,442	9,551	10,208	10,758	11,268
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,351	1,537	1,662
EBIT ¹	427	669	748	505	471	724.7	871	981.7
Net income ¹	429	4,061	497	274	261	460	574.5	658
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,686	2,296	1,887
Reference price ²	192.00	79.30	124.00	123.20	128.20	131.00	131.00	131.00
Nbr of stocks (in thousands)	50,481	50,481	50,051	50,068	50,088	50,088	-	-
Announcement Date	15/02/22	16/02/23	16/02/24	14/02/25	13/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALLIGO AB	14.58x	0.92x	6.96x	2.75%	68Cr
W.W. GRAINGER, INC.	27.4x	3.13x	18.11x	0.76%	5.98TCr
FASTENAL COMPANY	40.39x	6.28x	27.74x	1.92%	5.85TCr
DIPLOMA PLC	34.95x	5.79x	20.67x	0.86%	1.35TCr
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	27.72x	2.29x	18.08x	0.63%	1.22TCr
CORE & MAIN, INC.	16.38x	1.24x	10.13x	-.--%	787.61Cr
MSC INDUSTRIAL DIRECT CO., INC.	27.64x	1.82x	15.46x	2.82%	693.05Cr
RS GROUP PLC	19.88x	1.29x	11.16x	3.15%	465.43Cr
DXP ENTERPRISES, INC.	29.44x	-	-	-	296.5Cr
DNOW INC.	-107.11x	0.61x	13.74x	-	284.01Cr
Average	13.13x	2.60x	15.78x	1.61%	1.7TCr
Weighted average by Cap.	29.52x	4.14x	20.89x	1.3%