Company Valuation: Bambuser AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,755 3,362 779.5 274.6 125.5 96.1
Change - 22.03% -76.82% -64.77% -54.31% -23.41%
Enterprise Value (EV) 1 2,438 2,820 401 2.544 -57.58 -7.037
Change - 15.67% -85.78% -99.37% -2,363.54% 87.78%
P/E -33x -13.8x -3.89x -0.99x -1.12x -0.85x
PBR 8.06x 4.37x 1.32x 0.86x 0.6x 1.02x
PEG - -0x 0.2x -0x 0x -0.69x
Capitalization / Revenue 77.9x 23x 3.74x 1.46x 1.22x 1.16x
EV / Revenue 68.9x 19.3x 1.92x 0.01x -0.56x -0.08x
EV / EBITDA -38.8x -13.7x -2.09x -0.01x 0.48x 0.06x
EV / EBIT -38.6x -12.2x -1.71x -0.01x 0.47x 0.06x
EV / FCF -66.8x -37.9x -2.85x -0.02x 1.25x 0.16x
FCF Yield -1.5% -2.64% -35.1% -4,561% 80% 618%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -15.22 -35.33 -28.43 -39.54 -15.86 -16.05
Distribution rate - - - - - -
Net sales 1 35.38 146.5 208.5 188.5 103 83.1
EBITDA 1 -62.86 -206.1 -191.5 -249.8 -121.2 -110.3
EBIT 1 -63.12 -230.6 -234 -290.7 -123.8 -115.9
Net income 1 -63.79 -231.1 -200.2 -278.4 -111.7 -113
Net Debt 1 -317.4 -542.4 -378.4 -272.1 -183.1 -103.1
Reference price 2 502.50 487.20 110.70 39.00 17.82 13.65
Nbr of stocks (in thousands) 5,482 6,901 7,041 7,041 7,041 7,041
Announcement Date 30/3/21 7/4/22 4/4/23 4/4/24 4/4/25 3/4/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.67x12.56x14.97x-.--% 103B
13.64x3.7x7.75x-.--% 98.95B
33.84x4.22x12.61x-.--% 46.72B
25.58x5.24x12.66x-.--% 45.34B
14.84x5.41x13.84x0.96% 36.86B
15.26x5.91x12.07x-.--% 14.74B
20.22x1.99x11.44x-.--% 11.4B
26.71x - - 3.64% 10.59B
20.67x4.25x9.18x-.--% 7.93B
Average 21.16x 5.41x 11.81x 0.51% 41.74B
Weighted average by Cap. 20.15x 6.68x 11.95x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!