Valuation C-Rad AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 05:13:54 04/08/26 pm AEST			5-day change	1st Jan Change
3.270 ^EUR	0.00%		-2.39%	+12.95%

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	1,202	-	-
Change	-	-31.57%	10.47%	-29.12%	6.5%	12.05%	-	-
Enterprise Value (EV) ¹	1,758	1,165	1,292	856.5	901.6	1,031	993.5	935.1
Change	-	-33.74%	10.92%	-33.7%	5.28%	14.38%	-3.67%	-5.88%
P/E	75.3x	173x	31x	18x	103x	17.9x	15.1x	12.5x
PBR	8.13x	5.31x	5.06x	3.12x	3.11x	3.02x	2.64x	2.3x
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	2.59x	2.28x	2.12x
EV / Revenue	6.73x	3.87x	3.04x	1.83x	2.04x	2.22x	1.89x	1.65x
EV / EBITDA	38.5x	32.2x	19.5x	10.7x	16.3x	11.2x	8.81x	7.04x
EV / EBIT	48.8x	44.6x	22.5x	12.2x	20x	11.6x	10x	7.86x
EV / FCF	143x	-760x	78.8x	36.6x	17.9x	19.1x	16.9x	10.9x
FCF Yield	0.7%	-0.13%	1.27%	2.73%	5.58%	5.23%	5.92%	9.16%
Dividend per Share ²	-	-	-	-	0.1	0.45	0.65	0.85
Rate of return	-	-	-	-	0.31%	1.26%	1.83%	2.39%
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	35.60	35.60	35.60
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.($)
THERMO FISHER SCIENTIFIC, INC.	28.59x	5.1x	19.54x	0.32%	212B
DANAHER CORPORATION	33.1x	6.03x	19.11x	0.74%	139B
INTUITIVE SURGICAL, INC.	41.19x	10.71x	23.67x	-.--%	133B
BOSTON SCIENTIFIC CORPORATION	17.99x	3.72x	12.09x	-.--%	70.19B
EDWARDS LIFESCIENCES CORPORATION	35.1x	7.05x	22.3x	-.--%	51.14B
SIEMENS HEALTHINEERS AG	19.89x	2.33x	11.77x	2.58%	50.09B
AGILENT TECHNOLOGIES, INC.	27.19x	5.41x	18.48x	0.73%	39.48B
WATERS CORPORATION	45.45x	6.34x	19.48x	-.--%	36.79B
ILLUMINA, INC.	40.69x	6.53x	23.1x	-.--%	29.92B
Average	32.13x	5.91x	18.84x	0.49%	84.59B
Weighted average by Cap.	31.71x	6.20x	19.25x	0.43%