Company Valuation: IRLAB Therapeutics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,277 1,987 389 557.6 167.3 191.5 -
Change - -12.75% -80.42% 43.33% -69.99% 14.47% -
Enterprise Value (EV) 1,875 1,734 277.7 494.2 167.3 191.5 191.5
Change - -7.53% -83.98% 77.96% -66.14% 14.47% 0%
P/E 44x -17.5x -2.19x -6.72x - - -
PBR - 6.83x - 17.1x - - -
PEG - 0x -0x 0.1x - - -
Capitalization / Revenue 11x 32.5x 68.5x 5.89x 2.91x 1.88x 1.35x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.35x
EV / EBITDA 0x -0x -0x -0x -0x -6.94x 5.14x
EV / EBIT 0x -0x -0x -0x -0x -6.06x 5.75x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1 -2.19 -3.43 -1.6 - - -
Distribution rate - - - - - - -
Net sales 1 207.8 61.14 5.678 94.63 57.46 102 141.8
EBITDA 1 56.05 -108.3 -176.4 -70.53 -89.08 -27.6 37.3
EBIT 1 52.58 -113.1 -180.8 -75.11 -93.4 -31.6 33.3
Net income 1 51.78 -113.4 -177.8 -83.13 -110 -32.6 33.3
Net Debt -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 44.000 38.300 7.500 10.750 1.970 1.288 1.288
Nbr of stocks (in thousands) 51,748 51,868 51,868 51,868 84,938 1,48,712 -
Announcement Date 23/02/22 23/02/23 07/02/24 12/02/25 25/02/26 - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.04x12.53x26.21x0.57% 1,05100Cr
27.19x6.2x16.98x2.12% 61TCr
33.15x7.52x15.43x2.7% 45TCr
17.85x4.43x10.91x3% 33TCr
21.66x5.55x13.44x2.84% 28TCr
21.16x4.46x12.34x1.97% 26TCr
14.45x5.41x11.15x3.44% 22TCr
24.02x6.35x11.22x2.75% 20TCr
-48.37x5.78x31.95x2.42% 17TCr
Average 16.24x 6.47x 16.62x 2.42% 39.72TCr
Weighted average by Cap. 24.01x 7.82x 18.33x 2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IRLAB A Stock
  4. IRLA.F Stock
  5. Valuation IRLAB Therapeutics AB