|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 174.25 SEK | +0.20% |
|
+0.55% | +12.75% |
| 03/06 | Stockholm stocks slide in line with global peers, OMXS30 index retreats 0.5 percent | FW |
| 03/06 | Stockholm stocks retreat as OMXS30 index sheds 0.6 percent | FW |
Company Valuation: Tele2 AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 88,993 | 58,714 | 59,923 | 75,591 | 1,07,163 | 1,20,855 | - | - |
| Change | - | -34.02% | 2.06% | 26.15% | 41.77% | 12.78% | - | - |
| Enterprise Value (EV) 1 | 1,18,674 | 89,822 | 89,891 | 1,05,924 | 1,36,243 | 1,47,412 | 1,47,667 | 1,48,873 |
| Change | - | -24.31% | 0.08% | 17.84% | 28.62% | 8.2% | 0.17% | 0.82% |
| P/E ratio | 20.8x | 10.6x | 16.1x | 19.6x | 23.5x | 13x | 20.9x | 19x |
| PBR | 2.86x | 2.48x | 2.63x | 3.42x | 4.81x | 4.92x | 5.3x | 5.72x |
| PEG | - | 0.4x | -0.5x | 5.54x | 1.3x | 0x | -0.6x | 1.8x |
| Capitalization / Revenue | 3.32x | 2.09x | 2.06x | 2.56x | 3.59x | 3.98x | 3.91x | 3.84x |
| EV / Revenue | 4.43x | 3.2x | 3.09x | 3.58x | 4.56x | 4.86x | 4.77x | 4.73x |
| EV / EBITDA | 10.9x | 7.88x | 7.56x | 8.72x | 10.2x | 10.6x | 10.4x | 10.2x |
| EV / EBIT | 23x | 13x | 15.7x | 18.2x | 20.6x | 14.6x | 18.4x | 17.4x |
| EV / FCF | 17x | 19.2x | 15.1x | 18.2x | 17.8x | 14.6x | 16.4x | 16.1x |
| FCF Yield | 5.87% | 5.22% | 6.63% | 5.48% | 5.61% | 6.87% | 6.1% | 6.23% |
| Dividend per Share 2 | 6.75 | 19.8 | 6.9 | 6.35 | 10.5 | 10.86 | 11.12 | 12.35 |
| Rate of return | 5.23% | 23.3% | 7.97% | 5.81% | 6.79% | 6.23% | 6.38% | 7.09% |
| EPS 2 | 6.21 | 8.03 | 5.37 | 5.56 | 6.58 | 13.38 | 8.319 | 9.193 |
| Distribution rate | 109% | 247% | 128% | 114% | 160% | 81.1% | 134% | 134% |
| Net sales 1 | 26,789 | 28,102 | 29,099 | 29,583 | 29,890 | 30,330 | 30,931 | 31,507 |
| EBITDA 1 | 10,900 | 11,395 | 11,885 | 12,149 | 13,397 | 13,860 | 14,176 | 14,665 |
| EBIT 1 | 5,169 | 6,890 | 5,734 | 5,817 | 6,615 | 10,089 | 8,012 | 8,554 |
| Net income 1 | 4,306 | 5,574 | 3,735 | 3,870 | 4,587 | 9,569 | 5,740 | 6,205 |
| Net Debt 1 | 29,681 | 31,108 | 29,968 | 30,333 | 29,080 | 26,557 | 26,813 | 28,018 |
| Reference price 2 | 129.10 | 85.10 | 86.54 | 109.25 | 154.55 | 174.25 | 174.25 | 174.25 |
| Nbr of stocks (in thousands) | 6,88,651 | 6,89,909 | 6,91,633 | 6,91,933 | 6,93,390 | 6,93,556 | - | - |
| Announcement Date | 01/02/22 | 31/01/23 | 30/01/24 | 28/01/25 | 28/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.02x | 4.86x | 10.64x | 6.23% | 1.28TCr | |
| 38.95x | 5.93x | 10.43x | 1.17% | 11TCr | |
| 17.71x | 2.07x | 7.98x | 4.17% | 6.32TCr | |
| 12.82x | 1.86x | 3.99x | 2.74% | 2.35TCr | |
| -115.21x | 9.07x | 11.32x | 2.68% | 2.21TCr | |
| 14.22x | 2.99x | 6.76x | 3.81% | 2.06TCr | |
| -6.21x | 8.13x | 19.28x | -.--% | 1.7TCr | |
| 13.02x | 2.56x | 6.64x | 4.98% | 1.29TCr | |
| 24.98x | 3.4x | 10.05x | 4.07% | 1.16TCr | |
| 13.66x | 3.25x | 6.37x | 5.8% | 983.13Cr | |
| Average | 2.70x | 4.41x | 9.35x | 3.56% | 3.08TCr | |
| Weighted average by Cap. | 13.93x | 4.62x | 9.45x | 2.75% |
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
- Equities
- TEL2 B Stock
- Valuation Tele2 AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition