Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 28/07/26 am AEST			5-day change	1st Jan Change
135.00 ^SEK	-3.43%		-2.17%	+5.30%

20/07	Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN	FW
18/07	Alligo AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,692	4,003	6,206	6,168	6,421	6,762	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	5.3%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,426	9,065	8,699
Change	-	-66.54%	120.98%	2.54%	5.43%	-1.44%	-3.83%	-4.04%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.3x	11.4x	9.87x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.62x	1.47x	1.34x
PEG	-	0x	-0.1x	-0.5x	-5.18x	0.2x	0.4x	0.6x
Capitalization / Revenue	1.14x	0.43x	0.66x	0.65x	0.67x	0.66x	0.63x	0.6x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.92x	0.84x	0.77x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	7.02x	5.97x	5.26x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.3x	10.6x	8.96x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	8.88x	8.72x	7.79x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11.3%	11.5%	12.8%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.65	4.382	5.128
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.7%	3.25%	3.8%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.462	11.86	13.68
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	38.6%	36.9%	37.5%
Net sales ¹	8,508	9,333	9,462	9,442	9,638	10,221	10,803	11,323
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,343	1,518	1,653
EBIT ¹	427	669	748	505	471	708	858.2	970.8
Net income ¹	429	4,061	497	274	261	474	593.5	684.5
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,664	2,304	1,937
Reference price ²	192.00	79.30	124.00	123.20	128.20	135.00	135.00	135.00
Nbr of stocks (in thousands)	50,481	50,481	50,051	50,068	50,088	50,088	-	-
Announcement Date	15/2/22	16/2/23	16/2/24	14/2/25	13/2/26	-	-	-

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.($)
ALLIGO AB	14.77x	0.95x	7.2x	2.61%	722M
W.W. GRAINGER, INC.	30.41x	3.43x	19.97x	0.7%	65.28B
FASTENAL COMPANY	37.4x	5.81x	25.72x	2.06%	53.96B
DIPLOMA PLC	34.29x	5.73x	20.61x	0.87%	13.45B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	32.41x	2.58x	20.97x	0.56%	12.83B
CORE & MAIN, INC.	16.04x	1.27x	10.23x	-.--%	8.17B
MSC INDUSTRIAL DIRECT CO., INC.	27.98x	1.85x	15.65x	2.79%	7.02B
RS GROUP PLC	17.81x	1.16x	10.15x	3.52%	4.19B
BUFAB AB	32.37x	3.33x	19.08x	1.08%	2.69B
DNOW INC.	205.86x	0.58x	12.85x	-	2.63B
Average	44.94x	2.67x	16.24x	1.58%	17.09B
Weighted average by Cap.	34.64x	4.02x	20.85x	1.27%