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 1,987 389 557.6 167.3 266.5 -
Change - -12.75% -80.42% 43.33% -69.99% 59.26% -
Enterprise Value (EV) 1,875 1,734 277.7 494.2 167.3 266.5 266.5
Change - -7.53% -83.98% 77.96% -66.14% 59.26% 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 2.63x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 1.86x
EV / EBITDA 0x -0x -0x -0x -0x -9.38x 6.9x
EV / EBIT 0x -0x -0x -0x -0x -8.49x 7.7x
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 57.46 101.2 143.2
EBITDA 1 56.05 -108.3 -176.4 -70.53 -89.08 -28.4 38.6
EBIT 1 52.58 -113.1 -180.8 -75.11 -93.4 -31.4 34.6
Net income 1 51.78 -113.4 -177.8 -83.13 -110 -36.1 34.6
Net Debt -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 44.000 38.300 7.500 10.750 1.970 1.792 1.792
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.($)
- - - - 2.69Cr
32.72x11.87x24.12x0.6% 1,02600Cr
29.94x6.66x18.64x2% 65TCr
33.52x7.84x16.21x2.59% 47TCr
19.75x4.81x11.92x2.76% 35TCr
20.12x5.24x13.01x3.05% 27TCr
21.01x4.36x12.4x2.03% 26TCr
25.68x6.7x11.94x2.48% 22TCr
-45.78x6.66x26.01x2.17% 19TCr
11.29x4.12x8.55x4.45% 17TCr
Average 16.47x 6.47x 15.87x 2.46% 35.99TCr
Weighted average by Cap. 23.74x 7.73x 17.86x 1.99%

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. Valuation IRLAB Therapeutics AB