Company Valuation: Pricer AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,729 1,823 1,283 1,927 682.6 723.7 - -
Change - -33.21% -29.64% 50.27% -64.58% 6.02% - -
Enterprise Value (EV) 1 2,750 1,634 1,286 2,036 710 670.7 555.7 456.7
Change - -40.59% -21.26% 58.26% -65.12% -5.53% -17.15% -17.81%
P/E 34.5x 409x -22.3x 14.5x 415x 9.57x 10.7x 8.3x
PBR 3.38x 2.48x 1.33x 1.72x 0.64x 0.61x 0.58x 0.54x
PEG - -4.3x 0x -0x -4.2x 0x -1x 0.3x
Capitalization / Revenue 1.55x 0.8x 0.48x 0.75x 0.32x 0.37x 0.36x 0.34x
EV / Revenue 1.56x 0.72x 0.48x 0.8x 0.33x 0.34x 0.27x 0.21x
EV / EBITDA 17.9x 19.4x 17x 7.76x 4.87x 2.54x 2.5x 2.1x
EV / EBIT 28.3x 77.4x 26x 10.7x 11.2x 4.59x 4.48x 3.38x
EV / FCF -11.4x 8.38x -6.22x 123x 4.55x 11.2x 5.61x 5.44x
FCF Yield -8.78% 11.9% -16.1% 0.81% 22% 8.95% 17.8% 18.4%
Dividend per Share 2 1 - - - - - - -
Rate of return 4.08% - - - - - - -
EPS 2 0.71 0.04 -0.35 0.81 0.01 0.46 0.41 0.53
Distribution rate 141% - - - - - - -
Net sales 1 1,766 2,268 2,681 2,558 2,148 1,977 2,038 2,140
EBITDA 1 153.9 84.2 75.7 262.2 145.7 264 222 217
EBIT 1 97.2 21.1 49.5 190.5 63.2 146 124 135
Net income 1 79.1 4.8 -48.3 131.9 1.3 76 67 87
Net Debt 1 20.3 -189.4 3.7 108.4 27.4 -53 -168 -267
Reference price 2 24.500 16.360 7.800 11.720 4.150 4.400 4.400 4.400
Nbr of stocks (in thousands) 1,11,404 1,11,433 1,64,446 1,64,457 1,64,484 1,64,484 - -
Announcement Date 11/02/22 10/02/23 08/02/24 06/02/25 05/02/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.57x0.34x2.54x-.--% 7.37Cr
29.56x5.66x16.77x0.66% 20TCr
31.96x11.61x20.82x0.87% 12TCr
43.85x5.75x19.47x0.93% 11TCr
13.18x0.3x6.62x3.82% 11TCr
30.9x5.04x16.58x1.11% 7.35TCr
53.36x6.19x26.4x0.23% 6.61TCr
16.38x0.97x10.95x0.76% 5.52TCr
12.76x4.46x9.05x0.99% 4.11TCr
28.98x4.06x15.38x0.02% 4.14TCr
Average 27.05x 4.44x 14.46x 0.94% 8.05TCr
Weighted average by Cap. 29.94x 5.38x 16.31x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pricer AB

Historical PBR trend

Valuation ratios - PBR - Pricer AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pricer AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pricer AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - Pricer AB