|
Delayed
Cinnober Boat
|
5-day change | 1st Jan Change | ||
| - SEK | -.--% |
|
-.--% | - |
| 04:36pm | Stockholm Market Extends Gains at Midday | FW |
| 01:10pm | Rebound on Stockholm exchange led by engineering stocks, OMXS30 index rises 1.1% | FW |
Company Valuation: Tele2
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,993 | 58,714 | 59,923 | 75,591 | 1,07,163 | 1,16,327 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 8.55% | - | - |
| Enterprise Value (EV) 1 | 1,18,674 | 89,822 | 89,891 | 1,05,924 | 1,36,243 | 1,43,514 | 1,44,259 | 1,45,636 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 5.34% | 0.52% | 0.95% |
| P/E | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 11.2x | 20.4x | 18.6x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.98x | 5.34x | 5.85x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.5x | 1.9x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.83x | 3.75x | 3.68x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.73x | 4.65x | 4.61x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 10.2x | 9.91x | 9.68x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 11.5x | 18.2x | 17.3x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.1x | 16.2x | 15.9x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 7.08% | 6.16% | 6.29% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 11.2 | 11.29 | 12.51 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 6.69% | 6.74% | 7.47% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 15.01 | 8.222 | 9.026 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 74.6% | 137% | 139% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,360 | 30,999 | 31,608 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 14,045 | 14,552 | 15,041 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 12,501 | 7,908 | 8,439 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 10,389 | 5,618 | 6,036 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 27,187 | 27,932 | 29,309 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 167.45 | 167.45 | 167.45 |
| Nbr of stocks (in thousands) | 6,88,651 | 6,89,909 | 6,91,633 | 6,91,933 | 6,93,390 | 6,94,578 | - | - |
| Announcement Date | 01/02/22 | 31/01/23 | 30/01/24 | 28/01/25 | 28/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.95x | 5.08x | 8.9x | 1.83% | 12TCr | |
| 19.82x | 2.21x | 8.41x | 3.64% | 7.42TCr | |
| 13.69x | 1.77x | 3.76x | 3.13% | 2.16TCr | |
| -214.35x | 8.45x | 10.49x | 3.34% | 1.83TCr | |
| 28.99x | 2.92x | 6.59x | 4.38% | 1.76TCr | |
| -8.32x | 6.91x | 15.47x | -.--% | 1.59TCr | |
| 13.3x | 2.61x | 6.78x | 4.9% | 1.31TCr | |
| 26.02x | 3.62x | 10.7x | 4.03% | 1.19TCr | |
| 11.16x | 4.73x | 10.22x | 6.69% | 1.17TCr | |
| Average | -9.08x | 4.25x | 9.04x | 3.55% | 3.34TCr | |
| Weighted average by Cap. | 6.95x | 4.13x | 8.75x | 2.92% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TEL2 B Stock
- 0QE5 Stock
- Valuation Tele2
Select your edition
All financial news and data tailored to specific country editions
