Valuation Nordnet AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 24/06/2026 pm IST			5-day change	1st Jan Change
352.80 ^SEK	-1.07%		+0.97%	+30.57%

18/06	Länsförsäkringar Småbolag Sverige Vision rose 3.17 percent in May: added Norion and Enity	FW
17/06	Nordnet Appoints Two New Tech Chiefs Following CTO Departure	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	88,606	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	31.55%	-	-
Enterprise Value (EV)	39,150	33,954	38,755	55,356	62,682	88,606	88,606	88,606
Change	-	-13.27%	14.14%	42.83%	13.24%	41.36%	0%	0%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	26x	23.1x	20.5x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	10.2x	9.13x	8.03x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.6x	1.8x	1.6x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	14.6x	13.1x	11.8x
EV / Revenue	0x	0x	0x	0x	0x	14.6x	13.1x	11.8x
EV / EBITDA	0x	0x	0x	0x	0x	19.3x	16.9x	14.9x
EV / EBIT	0x	0x	0x	0x	0x	20.8x	18.5x	16.5x
EV / FCF	-	-	-	0x	0x	25.6x	23.4x	20.7x
FCF Yield	-	-	-	9.9%	18.2%	3.9%	4.28%	4.82%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	9.551	10.89	12.24
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.68%	3.05%	3.43%
EPS ²	7.75	6.33	9.83	10.85	11.82	13.73	15.45	17.4
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.6%	70.5%	70.4%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,085	6,758	7,483
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,583	5,256	5,956
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,263	4,790	5,376
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,427	3,837	4,296
Net Debt	-4,250	-3,726	-4,193	-3,785	-4,675	-	-	-
Reference price ²	173.60	150.95	171.00	234.80	270.20	356.60	356.60	356.60
Nbr of stocks (in thousands)	2,50,000	2,49,625	2,51,159	2,51,877	2,49,287	2,48,473	-	-
Announcement Date	03/02/22	31/01/23	30/01/24	28/01/25	28/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORDNET AB	25.98x	-	-	2.68%	911.6Cr
JPMORGAN CHASE & CO.	14.96x	-	-	1.89%	90TCr
BANK OF AMERICA CORPORATION	12.94x	-	-	2.04%	41TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.84x	-	-	5.3%	37TCr
HSBC HOLDINGS PLC	11.78x	-	-	4.39%	33TCr
CHINA CONSTRUCTION BANK CORPORATION	5.68x	-	-	5.37%	30TCr
ROYAL BANK OF CANADA	18.16x	-	-	2.35%	28TCr
BANK OF CHINA LIMITED	6.1x	-	-	5.11%	27TCr
WELLS FARGO & COMPANY	12.03x	-	-	2.23%	26TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.69x	-	-	2.31%	23TCr
Average	13.01x			3.37%	33.49TCr
Weighted average by Cap.	12.04x			3.19%