|
Real-time Estimate
Cboe Europe
03:43:12 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 550.00 SEK | +1.29% |
|
+1.38% | +0.46% |
| 26/10 | Stockholm Stock Exchange rose sharply on Monday, OMXS30 index climbed 1.6 percent | FW |
| 26/10 | Alleima falls as Stockholm exchange rises, OMXS30 index up 0.9% | FW |
Company Valuation: MedCap AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,997 | 8,899 | 8,278 | 8,132 | - | - |
| Change | - | 78.07% | -6.99% | -1.76% | - | - |
| Enterprise Value (EV) 1 | 4,997 | 9,176 | 8,359 | 8,301 | 8,081 | 7,861 |
| Change | - | 83.61% | -8.9% | -0.7% | -2.65% | -2.72% |
| P/E | 29.1x | 42.9x | - | 28.8x | 26.7x | 23.7x |
| PBR | - | 6.95x | - | 4.56x | 3.89x | 3.35x |
| PEG | - | 2.1x | - | - | 3.5x | 1.9x |
| Capitalization / Revenue | - | 4.93x | 3.93x | 3.42x | 3.11x | 2.85x |
| EV / Revenue | - | 5.08x | 3.97x | 3.49x | 3.09x | 2.76x |
| EV / EBITDA | - | 23.7x | 18.3x | 13.9x | 13.5x | 12x |
| EV / EBIT | - | 33.7x | 27.6x | 20.1x | 19.7x | 17.5x |
| EV / FCF | - | 28.8x | 26.4x | 39.6x | 23.7x | 20.1x |
| FCF Yield | - | 3.47% | 3.79% | 2.52% | 4.22% | 4.97% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 11.6 | 14 | - | 18.88 | 20.32 | 22.91 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 1,807 | 2,108 | 2,376 | 2,616 | 2,850 |
| EBITDA 1 | - | 387.7 | 456.3 | 598 | 599.5 | 657.5 |
| EBIT 1 | - | 272.3 | 302.9 | 413.5 | 410.5 | 448.5 |
| Net income 1 | 172.2 | 207.4 | 219.8 | 282 | 296.5 | 330 |
| Net Debt 1 | - | 276.5 | 81.3 | 169 | -51 | -271 |
| Reference price 2 | 337.50 | 601.00 | 549.00 | 543.00 | 543.00 | 543.00 |
| Nbr of stocks (in thousands) | 14,807 | 14,807 | 15,078 | 14,976 | - | - |
| Announcement Date | 31/01/24 | 31/01/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 3.49x | 13.88x | - | 82Cr | |
| 21.58x | 5.88x | 12.71x | 2.02% | 18TCr | |
| 13.36x | 3.3x | - | 2.65% | 14TCr | |
| 15.81x | 7.25x | - | 1.56% | 9.93TCr | |
| 19.42x | 6.99x | 12.46x | 4.36% | 9.33TCr | |
| 14.5x | 9.83x | 16.85x | 0.85% | 8.25TCr | |
| 22.09x | 11.58x | 18.97x | 4.29% | 7.47TCr | |
| 18.45x | 10.63x | 8.19x | 1.96% | 6.75TCr | |
| 12.71x | 4.85x | - | 2.05% | 4.66TCr | |
| Average | 17.24x | 7.09x | 13.84x | 2.47% | 8.71TCr | |
| Weighted average by Cap. | 17.59x | 7.02x | 13.68x | 2.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MCAP Stock
- Valuation MedCap AB
Select your edition
All financial news and data tailored to specific country editions
