Valuation C-Rad AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 01/08/26 am AEST			5-day change	1st Jan Change
36.70 ^SEK	-.--%		-1.08%	+14.87%

20/07	Pareto Securities raises C-Rad price target to 45 kronor (36), reiterates buy	FW
17/07	C-Rad 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	1,880	1,287	1,421	1,007	1,073	1,239	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	15.51%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,068	1,031	972.2
Change	-	-33.74%	10.92%	-33.7%	5.28%	18.5%	-3.54%	-5.66%
P/E	75.3x	173x	31x	18x	103x	18.5x	15.5x	12.9x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.12x	2.72x	2.37x
PEG	-	-2.5x	0x	0.8x	-1.3x	0x	0.8x	0.6x
Capitalization / Revenue	7.2x	4.27x	3.35x	2.15x	2.43x	2.67x	2.35x	2.18x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.3x	1.96x	1.71x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	11.6x	9.14x	7.32x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	12x	10.4x	8.17x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	19.8x	17.5x	11.3x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	5.04%	5.71%	8.81%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.23%	1.77%	2.32%
EPS ²	0.74	0.22	1.36	1.67	0.31	1.983	2.363	2.842
Distribution rate	-	-	-	-	32.3%	22.7%	27.5%	29.9%
Net sales ¹	261.2	301.3	424.6	469	441.9	463.9	527	568.1
EBITDA ¹	45.7	36.2	66.4	79.9	55.4	92.24	112.8	132.9
EBIT ¹	36	26.1	57.5	70	45.1	89	99.04	119
Net income ¹	25.1	7.5	46.1	56.5	10.5	66.84	79.63	95.76
Net Debt ¹	-122.4	-121.9	-129.4	-150.9	-171.2	-170.8	-208.6	-267
Reference price ²	55.70	38.10	42.20	30.00	31.95	36.70	36.70	36.70
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	18.5x	2.3x	11.58x	1.23%	130M
THERMO FISHER SCIENTIFIC, INC.	28.6x	5.1x	19.55x	0.32%	212B
DANAHER CORPORATION	32.54x	5.97x	18.9x	0.75%	137B
INTUITIVE SURGICAL, INC.	38.77x	10.04x	22.2x	-.--%	125B
BOSTON SCIENTIFIC CORPORATION	17.36x	3.69x	11.98x	-.--%	69.46B
EDWARDS LIFESCIENCES CORPORATION	34.01x	6.81x	21.56x	-.--%	49.56B
SIEMENS HEALTHINEERS AG	19.02x	2.21x	11.23x	2.71%	47.2B
AGILENT TECHNOLOGIES, INC.	26.91x	5.36x	18.3x	0.74%	39.08B
WATERS CORPORATION	45.73x	6.38x	19.6x	-.--%	37.05B
ILLUMINA, INC.	42.65x	6.76x	23.9x	-.--%	30.97B
Average	30.41x	5.46x	17.88x	0.57%	74.77B
Weighted average by Cap.	31.07x	6.03x	18.90x	0.44%