Valuation Immunovia AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 02:45:34 04/11/25 am AEDT			After hours 01:25:00 am
31.92 ^SEK	-32.03%		0.1820	-99.43%

11:03pm	Calendar Thursday, August 6	FW
15/06	Immunovia Unveils New Data Ahead of Medicare Reimbursement Application	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	1,697	595.2	92.66	152.7	122.4	-	-
Change	-	-64.93%	-	64.79%	-19.82%	-	-
Enterprise Value (EV) ¹	1,443	526.7	92.66	76.09	55.43	48.43	104.4
Change	-	-63.5%	-	-17.88%	-27.16%	-12.63%	115.64%
P/E	-0.11x	-0.04x	-0.01x	-0.54x	-1.8x	-4.49x	-8.98x
PBR	0.04x	0.02x	-	-	-	-	-
PEG	-	-0.01x	-	0x	0x	0.1x	0.2x
Capitalization / Revenue	1,775x	494x	-	203x	38.3x	7.08x	2.23x
EV / Revenue	1,510x	437x	-	101x	17.3x	2.8x	1.9x
EV / EBITDA	-9.78x	-3.17x	-	-0.97x	-0.62x	-0.61x	-2.22x
EV / EBIT	-8.66x	-2.76x	-	-0.95x	-0.61x	-0.59x	-2.09x
EV / FCF	-9.27x	-2.97x	-	-0.91x	-0.59x	-0.56x	-1.86x
FCF Yield	-10.8%	-33.6%	-	-110%	-170%	-180%	-53.6%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-689	-743	-93	-0.42	-0.1	-0.04	-0.02
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	0.956	1.204	-	0.752	3.2	17.3	55
EBITDA ¹	-147.6	-166.2	-	-78.06	-89	-80	-47
EBIT ¹	-166.6	-191.2	-	-80.38	-91	-82	-50
Net income ¹	-156	-168.1	-76.54	-145.9	-91	-82	-50
Net Debt ¹	-254.1	-68.47	-	-76.6	-67	-74	-18
Reference price ²	75.0000	26.3000	0.5460	0.2270	0.1796	0.1796	0.1796
Nbr of stocks (in thousands)	22,632	22,632	169,711	672,667	672,667	-	-
Announcement Date	17/2/22	23/2/23	25/2/25	24/2/26	-	-	-

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.($)
SARTORIUS AG	60.94x	4.78x	16.03x	0.35%	16.4B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	42.65x	-	-	1.9%	1.83B
QUIDELORTHO CORPORATION	-10.99x	1.32x	5.79x	-.--%	1.2B
ECKERT & ZIEGLER SE	16.43x	2.32x	7.77x	1.43%	984M
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	53.38x	-	-	0.84%	547M
VAREX IMAGING CORPORATION	53.2x	-	-	-	521M
REVENIO GROUP OYJ	18.99x	2.68x	11.46x	1.79%	393M
CELLAVISION AB	25.52x	4.34x	14.79x	1.85%	372M
Average	32.52x	3.09x	11.17x	1.17%	2.78B
Weighted average by Cap.	51.89x	4.39x	14.86x	0.57%