|
Real-time Estimate
Cboe Europe
12:29:33 24/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 333.40 SEK | -2.06% |
|
-0.89% | +23.69% |
| 22/09 | Europe's STOXX 600 rallies on tech, banks strength as oil prices retreat | RE |
| 22/09 | Broad rally on the Stockholm exchange, OMXS30 index rose 1.3 percent | FW |
Company Valuation: Nordnet AB
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 | 84,593 | - | - |
| Change | - | -13.18% | 13.98% | 37.7% | 13.89% | 25.59% | - | - |
| Enterprise Value (EV) 1 | 39,150 | 33,954 | 38,755 | 55,356 | 62,682 | 82,492 | 80,906 | 79,152 |
| Change | - | -13.27% | 14.14% | 42.83% | 13.24% | 31.6% | -1.92% | -2.17% |
| P/E | 22.4x | 23.8x | 17.4x | 21.6x | 22.9x | 23.4x | 20.6x | 18.5x |
| PBR | 7.25x | 6.24x | 5.55x | 7.44x | 8.02x | 9.2x | 8.18x | 7.23x |
| PEG | - | -1.3x | 0.3x | 2.1x | 2.56x | 1x | 1.5x | 1.6x |
| Capitalization / Revenue | 12x | 11.1x | 9.44x | 11.5x | 12.5x | 13.3x | 11.9x | 10.9x |
| EV / Revenue | 10.8x | 10x | 8.52x | 10.7x | 11.6x | 13x | 11.4x | 10.2x |
| EV / EBITDA | 14.8x | 15x | 11.3x | 14.6x | 15.8x | 17.3x | 14.7x | 12.9x |
| EV / EBIT | 15.7x | 16.2x | 11.9x | 15.8x | 16.8x | 18.1x | 15.8x | 13.9x |
| EV / FCF | - | - | - | 9.46x | 5.11x | 122x | 19.7x | 17.2x |
| FCF Yield | - | - | - | 10.6% | 19.6% | 0.82% | 5.07% | 5.81% |
| Dividend per Share 2 | 5.56 | 4.6 | 7.2 | 8.1 | 8.6 | 10.21 | 11.59 | 12.88 |
| Rate of return | 3.2% | 3.05% | 4.21% | 3.45% | 3.18% | 3% | 3.41% | 3.78% |
| EPS 2 | 7.75 | 6.33 | 9.83 | 10.85 | 11.82 | 14.55 | 16.54 | 18.44 |
| Distribution rate | 71.7% | 72.7% | 73.2% | 74.7% | 72.8% | 70.2% | 70.1% | 69.8% |
| Net sales 1 | 3,628 | 3,382 | 4,550 | 5,152 | 5,384 | 6,365 | 7,094 | 7,794 |
| 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 | 4,560 | 5,112 | 5,681 |
| Net income 1 | 1,985 | 1,652 | 2,579 | 2,814 | 3,015 | 3,631 | 4,104 | 4,555 |
| 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 | 340.40 | 340.40 | 340.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.39x | 12.96x | 17.28x | 3% | 8.58B | |
| 13.48x | - | - | 1.85% | 904B | |
| 6.24x | - | - | 4.96% | 410B | |
| 12.08x | - | - | 2.13% | 393B | |
| 12.31x | - | - | 4.24% | 345B | |
| 6.26x | - | - | 4.92% | 333B | |
| 6.81x | - | - | 4.66% | 301B | |
| 17.69x | - | - | 2.38% | 283B | |
| 11.37x | - | - | 2.29% | 251B | |
| 14.47x | - | - | 2.72% | 259B | |
| Average | 12.41x | 12.96x | 17.28x | 3.32% | 348.75B | |
| Weighted average by Cap. | 11.38x | 12.96x | 17.28x | 3.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAVE Stock
- Valuation Nordnet AB
Select your edition
All financial news and data tailored to specific country editions
