|
Real-time Estimate
Cboe Europe
06:24:03 09/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 115.20 SEK | -1.03% |
|
+2.30% | -9.98% |
| 27/10 | Alligo Chairman Göran Näsholm Buys Shares for SEK1.0m | FW |
| 26/10 | Danske Bank cuts price target for Alligo to 158 kronor (170), reiterates buy - BN | FW |
Company Valuation: Alligo AB
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 | 5,830 | - | - |
| Change | - | -58.7% | 55.04% | -0.61% | 4.1% | -9.2% | - | - |
| Enterprise Value (EV) 1 | 11,964 | 4,003 | 8,846 | 9,071 | 9,564 | 8,609 | 8,278 | 7,869 |
| Change | - | -66.54% | 120.98% | 2.54% | 5.43% | -9.99% | -3.85% | -4.93% |
| P/E | 22.6x | 0.99x | 12.7x | 22.5x | 24.6x | 13.8x | 10.4x | 8.79x |
| PBR | 2.83x | - | 1.75x | 1.69x | 1.71x | 1.41x | 1.29x | 1.18x |
| PEG | - | 0x | -0.1x | -0.5x | -5.18x | 0.2x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.14x | 0.43x | 0.66x | 0.65x | 0.67x | 0.58x | 0.54x | 0.52x |
| EV / Revenue | 1.41x | 0.43x | 0.93x | 0.96x | 1x | 0.85x | 0.77x | 0.7x |
| EV / EBITDA | 9.9x | 3.47x | 6.91x | 7.92x | 8.81x | 6.73x | 5.6x | 4.81x |
| EV / EBIT | 28x | 5.98x | 11.8x | 18x | 20.3x | 13.3x | 10.1x | 8.22x |
| EV / FCF | 15.5x | - | 11.4x | 10.8x | 13.8x | 9.03x | 8.75x | 7.05x |
| FCF Yield | 6.45% | - | 8.79% | 9.27% | 7.27% | 11.1% | 11.4% | 14.2% |
| Dividend per Share 2 | 1.75 | - | 3.5 | 2 | 2.2 | 3.583 | 4.297 | 5.043 |
| Rate of return | 0.91% | - | 2.82% | 1.62% | 1.72% | 3.08% | 3.69% | 4.33% |
| EPS 2 | 8.48 | 80.44 | 9.76 | 5.47 | 5.21 | 8.42 | 11.24 | 13.24 |
| Distribution rate | 20.6% | - | 35.9% | 36.6% | 42.2% | 42.6% | 38.2% | 38.1% |
| Net sales 1 | 8,508 | 9,333 | 9,462 | 9,442 | 9,551 | 10,130 | 10,777 | 11,288 |
| EBITDA 1 | 1,208 | 1,155 | 1,281 | 1,146 | 1,085 | 1,279 | 1,478 | 1,637 |
| EBIT 1 | 427 | 669 | 748 | 505 | 471 | 647.7 | 819 | 957.3 |
| Net income 1 | 429 | 4,061 | 497 | 274 | 261 | 421.5 | 562 | 662 |
| Net Debt 1 | 2,272 | - | 2,640 | 2,903 | 3,143 | 2,779 | 2,447 | 2,039 |
| Reference price 2 | 192.00 | 79.30 | 124.00 | 123.20 | 128.20 | 116.40 | 116.40 | 116.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.82x | 0.85x | 6.73x | 3.08% | 59Cr | |
| 29.55x | 5.07x | 18.1x | 0.9% | 12TCr | |
| 30.46x | 4.77x | 18.2x | 1.76% | 8.72TCr | |
| 30.31x | 3.48x | 19.96x | 0.68% | 6.74TCr | |
| 41.64x | 6.51x | 28.68x | 1.84% | 6.08TCr | |
| 31.18x | 6.44x | 18.86x | -.--% | 4.63TCr | |
| 22.84x | 1.96x | 14.13x | 2.06% | 3.32TCr | |
| 23.38x | 4.3x | 16.22x | 0.1% | 3.19TCr | |
| 21.93x | 4.17x | 14.33x | 2.73% | 3.1TCr | |
| 22.44x | 3.25x | 13.99x | 1.04% | 2.71TCr | |
| Average | 26.76x | 4.08x | 16.92x | 1.42% | 5.01TCr | |
| Weighted average by Cap. | 29.72x | 4.69x | 18.87x | 1.2% |
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
- ALLIGO B Stock
- Valuation Alligo AB
Select your edition
All financial news and data tailored to specific country editions
