Valuation SkiStar AB

Equities

Real-time Estimate Cboe Europe Other stock markets 07:45:04 16/03/2026 pm IST			5-day change	1st Jan Change
171.30 ^SEK	+0.65%		+0.65%	+3.38%

04:41pm	Skistar expected to report operating profit of SEK 1,300 million - Bloomberg	FW
13/03	Calendar Monday March 16 - Friday March 20	FW

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,264	10,769	9,154	12,767	12,305	13,340	-	-
Change	-	-24.51%	-14.99%	39.47%	-3.62%	8.41%	-	-
Enterprise Value (EV) ¹	17,379	14,319	13,338	16,733	13,996	14,900	14,464	14,029
Change	-	-17.6%	-6.85%	25.45%	-16.36%	6.46%	-2.93%	-3%
P/E ratio	59.9x	16.2x	22.8x	27x	22.3x	18.2x	17x	16.8x
PBR	5.17x	3.2x	2.8x	3.69x	3.11x	3.07x	2.82x	2.62x
PEG	-	0x	-0.6x	1.5x	1.3x	0.6x	2.5x	10.17x
Capitalization / Revenue	5.06x	2.62x	2.13x	4.11x	2.64x	2.58x	2.47x	2.4x
EV / Revenue	6.16x	3.48x	3.1x	5.38x	3.01x	2.88x	2.68x	2.53x
EV / EBITDA	20.9x	11x	12.4x	13.2x	10.4x	9.28x	8.66x	8.28x
EV / EBIT	58.8x	16.2x	22.1x	22.6x	17.8x	14.6x	13.5x	13x
EV / FCF	149x	32.7x	-72.7x	23.6x	23.4x	23.7x	15.5x	14.6x
FCF Yield	0.67%	3.06%	-1.37%	4.24%	4.28%	4.22%	6.44%	6.83%
Dividend per Share ²	1.5	3	2.6	2.8	3	3.7	4.025	4.325
Rate of return	0.82%	2.18%	2.23%	1.72%	1.91%	2.17%	2.36%	2.54%
EPS ²	3.04	8.5	5.13	6.03	7.05	9.35	9.985	10.15
Distribution rate	49.3%	35.3%	50.7%	46.4%	42.6%	39.6%	40.3%	42.6%
Net sales ¹	2,821	4,118	4,304	3,110	4,654	5,170	5,392	5,547
EBITDA ¹	831.8	1,298	1,079	1,268	1,344	1,606	1,670	1,694
EBIT ¹	295.8	883.9	603.8	740.3	785	1,021	1,072	1,081
Net income ¹	238.1	666.5	402.4	473.2	552.6	732.8	781.6	794.6
Net Debt ¹	3,114	3,550	4,184	3,966	1,691	1,560	1,124	689.8
Reference price ²	182.00	137.40	116.80	162.90	157.00	170.20	170.20	170.20
Nbr of stocks (in thousands)	78,376	78,376	78,376	78,376	78,376	78,376	-	-
Announcement Date	01/10/21	04/10/22	03/10/23	01/10/24	01/10/25	-	-	-

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.($)
SKISTAR AB	18.2x	2.88x	9.28x	2.17%	141.4Cr
VAIL RESORTS, INC.	26.09x	2.6x	9.8x	6.74%	469.43Cr
Average	22.14x	2.74x	9.54x	4.46%	305.41Cr
Weighted average by Cap.	24.26x	2.67x	9.68x	5.68%