Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 24/07/2026 pm IST			5-day change	1st Jan Change
139.80 ^SEK	+0.58%		+1.30%	+9.05%

20/07	Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN	FW
17/07	Alligo AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	6,962	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	8.42%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,626	9,266	8,899
Change	-	-66.54%	120.98%	2.54%	5.43%	0.65%	-3.75%	-3.96%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.7x	11.7x	10.2x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.67x	1.52x	1.38x
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	0.68x	0.64x	0.61x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.94x	0.86x	0.79x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	7.17x	6.1x	5.38x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.6x	10.8x	9.17x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	9.07x	8.91x	7.97x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11%	11.2%	12.5%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.65	4.382	5.128
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.63%	3.15%	3.69%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.462	11.86	13.68
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	38.6%	36.9%	37.5%
Net sales ¹	8,508	9,333	9,462	9,442	9,638	10,221	10,803	11,323
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,343	1,518	1,653
EBIT ¹	427	669	748	505	471	708	858.2	970.8
Net income ¹	429	4,061	497	274	261	474	593.5	684.5
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,664	2,304	1,937
Reference price ²	192.00	79.30	124.00	123.20	128.20	139.00	139.00	139.00
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	14.69x	0.94x	7.17x	2.63%	71Cr
W.W. GRAINGER, INC.	30.08x	3.4x	19.76x	0.71%	6.46TCr
FASTENAL COMPANY	36.71x	5.7x	25.24x	2.1%	5.3TCr
DIPLOMA PLC	34.07x	5.66x	20.44x	0.88%	1.33TCr
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	32.13x	2.56x	20.78x	0.56%	1.27TCr
CORE & MAIN, INC.	15.85x	1.26x	10.14x	-.--%	807.18Cr
MSC INDUSTRIAL DIRECT CO., INC.	28.03x	1.85x	15.67x	2.78%	702.71Cr
RS GROUP PLC	17.66x	1.16x	10.08x	3.55%	414.63Cr
DXP ENTERPRISES, INC.	28.01x	-	-	-	271.05Cr
BUFAB AB	32x	3.29x	18.9x	1.09%	264.57Cr
Average	26.92x	2.87x	16.46x	1.59%	1.69TCr
Weighted average by Cap.	31.49x	4.01x	20.69x	1.29%