Valuation Nordnet AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate 03:44:33 13/08/26 am AEST			5-day change	1st Jan Change
32.30 ^EUR	+0.31%		-1.71%	+31.91%

05/08	After the monthly figures: Pareto reiterates Buy on Avanza, Hold on Nordnet	FW
05/08	Nordnet's net savings fell in July	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	88,172	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	30.9%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	86,071	84,485	82,731
Change	-	-13.27%	14.14%	42.83%	13.24%	37.31%	-1.84%	-2.08%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	24.5x	21.8x	19.5x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.64x	8.59x	7.59x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.1x	1.8x	1.7x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	13.8x	12.5x	11.4x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	13.5x	12x	10.7x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18x	15.3x	13.5x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	18.9x	16.7x	14.7x
EV / FCF	-	-	-	9.46x	5.11x	127x	20.6x	18x
FCF Yield	-	-	-	10.6%	19.6%	0.79%	4.85%	5.55%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	10.08	11.42	12.67
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.84%	3.22%	3.57%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.5	16.27	18.15
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.5%	70.2%	69.8%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,366	7,029	7,720
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,775	5,514	6,138
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,566	5,064	5,626
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,613	4,034	4,481
Net Debt ¹	-4,250	-3,726	-4,193	-3,785	-4,675	-2,101	-3,687	-5,441
Reference price ²	173.60	150.95	171.00	234.80	270.20	354.80	354.80	354.80
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,512	-	-
Announcement Date	3/2/22	31/1/23	30/1/24	28/1/25	28/1/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	14.32x	-	-	1.74%	962B
BANK OF AMERICA CORPORATION	13.68x	-	-	1.85%	448B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6x	-	-	5.17%	383B
HSBC HOLDINGS PLC	12.68x	-	-	4.13%	353B
CHINA CONSTRUCTION BANK CORPORATION	5.75x	-	-	5.3%	303B
ROYAL BANK OF CANADA	18.45x	-	-	2.31%	292B
WELLS FARGO & COMPANY	11.97x	-	-	2.18%	264B
BANK OF CHINA LIMITED	6.01x	-	-	5.23%	264B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.23x	-	-	2.79%	248B
Average	11.46x			3.41%	390.89B
Weighted average by Cap.	11.97x			3.09%