|
Delayed
Nasdaq Stockholm
04:34:00 05/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 13.20 SEK | -1.12% |
|
-5.71% | -7.04% |
| 10:29am | Netel Holding Shelves Bond Issuance Plan | MT |
| 09:48am | Netel postpones bond plans until after Infrea merger | FW |
Company Valuation: Infrea AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 297.2 | 332.8 | 425.8 | 375.6 | - | - |
| Change | - | 12% | 27.93% | -11.77% | - | - |
| Enterprise Value (EV) 1 | 297.2 | 537.5 | 423.2 | 378.6 | 338.6 | 295.6 |
| Change | - | 80.88% | -21.27% | -10.52% | -10.56% | -12.7% |
| P/E | -37.4x | -37x | 6.76x | 9.34x | 6.85x | 6.04x |
| PBR | - | 0.52x | 0.62x | 0.55x | 0.53x | 0.5x |
| PEG | - | 1.5x | -0x | -0.3x | 0.2x | 0.5x |
| Capitalization / Revenue | - | 0.16x | 0.21x | 0.18x | 0.17x | 0.17x |
| EV / Revenue | - | 0.26x | 0.2x | 0.18x | 0.16x | 0.13x |
| EV / EBITDA | - | 4.44x | 4.05x | 3.01x | 2.29x | 1.86x |
| EV / EBIT | - | 36.3x | 16x | 6.53x | 4.58x | 3.61x |
| EV / FCF | - | 5.8x | 2.07x | 3.13x | 3.02x | 2.44x |
| FCF Yield | - | 17.2% | 48.3% | 32% | 33.1% | 40.9% |
| Dividend per Share 2 | - | - | 0.65 | 0.7 | 0.75 | 0.8 |
| Rate of return | - | - | 4.58% | 5.24% | 5.62% | 5.99% |
| EPS 2 | -0.4 | -0.3 | 2.1 | 1.43 | 1.95 | 2.21 |
| Distribution rate | - | - | 31% | 49% | 38.5% | 36.2% |
| Net sales 1 | - | 2,078 | 2,069 | 2,091 | 2,158 | 2,204 |
| EBITDA 1 | - | 121 | 104.4 | 126 | 148 | 159 |
| EBIT 1 | - | 14.8 | 26.5 | 58 | 74 | 82 |
| Net income 1 | -7.6 | -8 | 63 | 40 | 55 | 62 |
| Net Debt 1 | - | 204.7 | -2.6 | 3 | -37 | -80 |
| Reference price 2 | 14.95 | 11.10 | 14.20 | 13.35 | 13.35 | 13.35 |
| Nbr of stocks (in thousands) | 19,877 | 29,984 | 29,984 | 28,138 | - | - |
| Announcement Date | 16/02/24 | 19/02/25 | 17/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.34x | 0.18x | 3.01x | 5.24% | 3.74Cr | |
| 58.37x | 2.69x | 25.68x | 0.06% | 10TCr | |
| 11.76x | 1.02x | 5.57x | 4.97% | 6.66TCr | |
| 35.58x | 4.48x | 24.33x | 0.19% | 6.07TCr | |
| 24.84x | 1.93x | 18.95x | 1.19% | 5.27TCr | |
| 49.38x | 3.96x | 25.08x | 1.96% | 3.85TCr | |
| 24.02x | 1.64x | 15.14x | 0.19% | 3.47TCr | |
| 27.92x | 0.7x | 11.55x | 2.21% | 3.45TCr | |
| 22.53x | 0.44x | 7.03x | 2.74% | 2.96TCr | |
| 5.01x | 0.31x | 5.98x | 5.63% | 2.67TCr | |
| Average | 26.87x | 1.74x | 14.23x | 2.44% | 4.46TCr | |
| Weighted average by Cap. | 32.95x | 2.18x | 17.31x | 1.8% |
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
- INFREA Stock
- Valuation Infrea AB
Select your edition
All financial news and data tailored to specific country editions
