Company Valuation: IRLAB Therapeutics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,277 1,987 389 557.6 167.3 266.5 -
Change - -12.75% -80.42% 43.33% -69.99% 59.26% -
Enterprise Value (EV) 1,875 1,734 277.7 494.2 167.3 266.5 266.5
Change - -7.53% -83.98% 77.96% -66.14% 59.26% 0%
P/E 44x -17.5x -2.19x -6.72x - - -
PBR - 6.83x - 17.1x - - -
PEG - 0x -0x 0.1x - - -
Capitalization / Revenue 11x 32.5x 68.5x 5.89x 2.91x 2.63x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.63x 1.86x
EV / EBITDA 0x -0x -0x -0x -0x -9.38x 6.9x
EV / EBIT 0x -0x -0x -0x -0x -8.49x 7.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1 -2.19 -3.43 -1.6 - - -
Distribution rate - - - - - - -
Net sales 1 207.8 61.14 5.678 94.63 57.46 101.2 143.2
EBITDA 1 56.05 -108.3 -176.4 -70.53 -89.08 -28.4 38.6
EBIT 1 52.58 -113.1 -180.8 -75.11 -93.4 -31.4 34.6
Net income 1 51.78 -113.4 -177.8 -83.13 -110 -36.1 34.6
Net Debt -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 44.000 38.300 7.500 10.750 1.970 1.788 1.788
Nbr of stocks (in thousands) 51,748 51,868 51,868 51,868 84,938 148,712 -
Announcement Date 23/2/22 23/2/23 7/2/24 12/2/25 25/2/26 - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.74M
33.44x12.14x24.6x0.59% 1,047B
29.82x - - 2% 646B
32.61x7.57x15.74x2.68% 451B
19.99x4.75x11.76x2.79% 355B
21.76x5.62x13.93x2.85% 291B
20.88x4.29x12.24x2.06% 252B
27.35x7.07x12.56x2.33% 234B
13.25x4.77x9.95x3.83% 203B
-44.51x6.43x25.11x2.26% 181B
Average 17.17x 6.58x 15.74x 2.38% 365.93B
Weighted average by Cap. 24.24x 8.07x 17.81x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. IRLAB A Stock
  4. Valuation IRLAB Therapeutics AB