Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | -8.8x - -9.7x | -9.2x |
| Historical Pb Multiple | -9.1x - -0.6x | -2.2x |
| Fair Value | kr2.30 - kr2.54 | kr2.42 |
| Upside | -50.1% - -44.9% | -47.5% |
| Benchmarks | - | Full Ticker |
| 4C Group AB (publ) | - | OM:4C |
| Divio Technologies AB (publ) | - | OM:DIVIOB |
| Freja eID Group AB (publ) | - | OM:FREJA |
| Oneflow AB (publ) | - | OM:ONEF |
| Vertiseit AB (publ) | - | OM:VERTB |
| Clavister Holding AB (publ.) | - | OM:CLAV |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4C | DIVIO B | FREJA | ONEF | VERT B | CLAV | |||
| OM:4C | OM:DIVIOB | OM:FREJA | OM:ONEF | OM:VERTB | OM:CLAV | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 48.1% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 155.9% | NM- | ||
| Latest Twelve Months | 130.0% | 20.7% | 54.1% | 18.6% | -66.5% | 56.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.1% | -62.0% | -83.8% | -58.9% | 4.3% | -63.8% | ||
| Prior Fiscal Year | -2.8% | -48.8% | -67.0% | -69.9% | 3.4% | -40.7% | ||
| Latest Fiscal Year | -1.0% | -50.1% | -44.8% | -46.8% | 8.9% | -29.2% | ||
| Latest Twelve Months | 4.6% | -38.2% | -25.8% | -39.4% | 1.8% | -14.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.8% | -146.1% | -233.3% | -69.6% | 5.8% | -1354.2% | ||
| Prior Fiscal Year | -4.1% | -102.4% | -181.9% | -52.0% | 4.5% | NM | ||
| Latest Twelve Months | 7.3% | -583.5% | -120.2% | -76.7% | 2.1% | NM | ||
| Next Fiscal Year | 13.0% | #NUM! | 234.6% | -45.6% | 5.1% | 12.3% | ||
| Two Fiscal Years Forward | 18.8% | 387.5% | 84.4% | -47.1% | 13.1% | -19.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.6x | 1.3x | 5.2x | 4.0x | 3.5x | 7.4x | ||
| Price / LTM EPS | 35.9x | -3.3x | -20.0x | -10.2x | 195.6x | -50.3x | ||
| Price / Book | 2.3x | 12.7x | 14.1x | 7.3x | 3.1x | -18.3x | ||
| Price / Fwd Book | 2.3x | 9.8x | 8.8x | 8.3x | 3.1x | -15.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.3x | 7.3x | 14.1x | |||||
| Historical P/B Ratio | -9.1x | -2.2x | -0.6x | |||||
| Selected P/B Multiple | -8.8x | -9.2x | -9.7x | |||||
| (x) Book Value | (81) | (81) | (81) | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4C | DIVIO B | FREJA | ONEF | VERT B | CLAV | |
| Value of Common Equity | 610 | 45 | 300 | 764 | 2,146 | 1,427 | |
| (/) Shares Outstanding | 38.3 | 333.8 | 26.5 | 28.4 | 30.1 | 309.5 | |
| Implied Stock Price | 15.95 | 0.14 | 11.35 | 26.90 | 71.20 | 4.61 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.95 | 0.14 | 11.35 | 26.90 | 71.20 | 4.61 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |