Valuation Cell Impact AB Nasdaq Stockholm

Stocks

End-of-day quote Nasdaq Stockholm 25/08/2025			5-day change	1st Jan Change
0.1459 ^SEK	-3.38%		-5.87%	-89.80%

05/08	Cell Impact AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
02/07	Malin Lundberg to Leave Cell Impact AB as CFO and Remain with the Company Until 30 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,964	2,072	830.3	133.1	99.57	47.43
Change	-	5.53%	-59.93%	-83.97%	-25.18%	-52.37%
Enterprise Value (EV) ¹	1,834	2,063	710.3	75.93	110.1	63.2
Change	-	12.51%	-65.57%	-89.31%	44.99%	-42.59%
P/E	-41.5x	-19.8x	-7.96x	-0.2x	-0.88x	-0.21x
PBR	11x	14.5x	2.56x	0.44x	0.45x	0.39x
PEG	-	-0.4x	-3.89x	0x	0x	0x
Capitalization / Revenue	67x	25.3x	9.07x	2.79x	2.63x	8.34x
EV / Revenue	62.6x	25.2x	7.76x	1.59x	2.9x	11.1x
EV / EBITDA	-47.1x	-28.5x	-7.65x	-0.7x	-1.37x	-0.6x
EV / EBIT	-42.6x	-26.4x	-6.83x	-0.64x	-1.11x	-0.49x
EV / FCF	-34.5x	-18.7x	-5.22x	-0.72x	-1.97x	-1.09x
FCF Yield	-2.9%	-5.34%	-19.2%	-140%	-50.8%	-91.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-8.794	-13.49	-13.76	-11.07	-1.625	-0.7806
Distribution rate	-	-	-	-	-	-
Net sales ¹	29.31	81.8	91.53	47.66	37.92	5.686
EBITDA ¹	-38.93	-72.3	-92.9	-108.1	-80.16	-105.6
EBIT ¹	-43.06	-78.04	-104.1	-119.5	-99.02	-127.9
Net income ¹	-44.26	-79.85	-104.2	-121.4	-100.4	-132
Net Debt ¹	-130	-9.049	-120	-57.14	10.53	15.77
Reference price ²	365.0000	267.0000	109.5000	2.2500	1.4300	0.1610
Nbr of stocks (in thousands)	5,380	7,761	7,583	59,145	69,627	2,94,585
Announcement Date	26/03/21	25/03/22	24/03/23	22/03/24	20/03/25	20/03/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	46.58x	-	-	-	352.89Cr
KINIK COMPANY	52.42x	10.5x	34.25x	0.87%	336.19Cr
DMG MORI CO., LTD.	35.15x	1.26x	10.35x	2.87%	324.37Cr
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	14.37x	2.85x	9.13x	3.09%	285.12Cr
KENNAMETAL INC.	7.99x	1.26x	5.24x	2.59%	234.57Cr
MAKINO MILLING MACHINE CO., LTD.	13.25x	1.03x	7.28x	2.58%	213.28Cr
SHENZHEN YINGHE TECHNOLOGY CO., LTD	23.17x	0.96x	10.76x	0.82%	201.73Cr
Average	27.56x	2.98x	12.84x	2.14%	278.31Cr
Weighted average by Cap.	30.25x	3.42x	14.06x	2.15%