Valuation C-Rad AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 18/06/26 am AEST			5-day change	1st Jan Change
37.00 ^SEK	+0.27%		+5.41%	+15.81%

17/06	C-Rad executive purchases shares worth nearly SEK 0.4m	FW
15/06	C-Rad COO Johan Danielsson purchases shares worth SEK 0.25m	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,880	1,287	1,421	1,007	1,073	1,249	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	16.46%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,088	1,049	997
Change	-	-33.74%	10.92%	-33.7%	5.28%	20.68%	-3.57%	-4.97%
P/E	75.3x	173x	31x	18x	103x	23.9x	16.9x	13.3x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.24x	2.86x	2.49x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.4x	0.5x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	2.74x	2.47x	2.24x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.39x	2.08x	1.79x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	14.2x	10x	7.7x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	17.2x	11.5x	8.59x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	24.6x	17.5x	12.5x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	4.07%	5.71%	7.98%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.22%	1.76%	2.3%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.551	2.183	2.772
Distribution rate	-	-	-	-	32.3%	29%	29.8%	30.7%
Net sales ¹	261.2	301.3	424.6	469	441.9	455.4	505.3	558.3
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	76.54	104.8	129.6
EBIT ¹	36	26.1	57.5	70	45.1	63.34	91.52	116.1
Net income ¹	25.1	7.5	46.1	56.5	10.5	52.27	73.57	93.42
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-161.3	-200.2	-252.3
Reference price ²	55.70	38.10	42.20	30.00	31.95	37.00	37.00	37.00
Nbr of stocks (in thousands)	33,752	33,767	33,678	33,578	33,578	33,767	-	-
Announcement Date	27/1/22	26/1/23	8/2/24	7/2/25	12/2/26	-	-	-

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.($)
C-RAD AB	23.86x	2.39x	14.22x	1.22%	133M
THERMO FISHER SCIENTIFIC, INC.	23.12x	4.24x	16.34x	0.4%	172B
INTUITIVE SURGICAL, INC.	44.17x	11.56x	25.87x	-.--%	142B
DANAHER CORPORATION	28.37x	-	-	0.81%	126B
BOSTON SCIENTIFIC CORPORATION	16.46x	3.41x	10.98x	-.--%	66.81B
EDWARDS LIFESCIENCES CORPORATION	30.91x	6.88x	21.88x	-.--%	49.91B
SIEMENS HEALTHINEERS AG	18.3x	2.11x	10.79x	2.89%	44.81B
AGILENT TECHNOLOGIES, INC.	24.15x	4.82x	16.61x	0.83%	35.11B
WATERS CORPORATION	43.27x	6.09x	18.75x	-.--%	35.05B
GE HEALTHCARE TECHNOLOGIES INC.	13.63x	1.55x	8.67x	0.25%	27.82B
Average	26.62x	4.78x	16.01x	0.64%	69.95B
Weighted average by Cap.	28.65x	6.04x	17.92x	0.48%