Company Valuation: PowerCell Sweden AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,652 6,208 2,413 1,849 1,733 970.7 - -
Change - -35.68% -61.13% -23.36% -6.26% -44% - -
Enterprise Value (EV) 1 9,356 6,073 2,413 1,635 1,674 974.7 995.7 995.7
Change - -35.09% -60.27% -32.22% 2.34% -41.76% 2.15% 0%
P/E -129x -109x -29.5x -23.3x -39.9x -9.48x -27.8x 61.8x
PBR 25.2x 18.6x - 4.96x 4.48x 3.39x 3.85x 3.63x
PEG - 4.5x -0.7x 7.32x 0.8x -0x 0.4x -0x
Capitalization / Revenue 60.4x 25.4x 7.78x 5.53x 4.5x 3.44x 2.62x 1.67x
EV / Revenue 58.6x 24.8x 7.78x 4.89x 4.35x 3.46x 2.68x 1.72x
EV / EBITDA -131x -96.5x - - 429x -14.1x -113x 14.7x
EV / EBIT -116x -80.9x -36.3x -19.5x -72.9x -9.56x -22.6x 49.8x
EV / FCF -111x -43.9x -32x -25.1x -61.4x -12.2x -32.1x 996x
FCF Yield -0.9% -2.28% -3.13% -3.98% -1.63% -8.21% -3.11% 0.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.44 -1.09 -1.57 -1.52 -0.75 -1.76 -0.6 0.27
Distribution rate - - - - - - - -
Net sales 1 159.8 244.7 310.3 334.3 385 282 371 580
EBITDA 1 -71.61 -62.96 - - 3.9 -69.1 -8.8 67.7
EBIT 1 -80.48 -75.02 -66.52 -83.74 -22.94 -102 -44 20
Net income 1 -75.08 -58.17 -62.96 -87.9 -29.53 -103 -35 16
Net Debt 1 -295.3 -134.8 - -213.6 -59.77 4 25 25
Reference price 2 185.10 119.05 46.27 35.46 29.94 16.69 16.69 16.69
Nbr of stocks (in thousands) 52,142 52,142 52,142 52,142 57,892 58,158 - -
Announcement Date 11/2/22 9/2/23 8/2/24 13/2/25 4/2/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.44x3.44x-14.04x - 97.99M
25.17x2.99x16.3x2.04% 235B
11.9x1.28x6.05x4.26% 160B
25.82x3.47x15.91x1.88% 163B
34.99x5.19x21.81x1.12% 153B
36.47x4.83x21.73x1.37% 118B
28.51x4.08x20.22x0.95% 94.85B
33.15x4.09x22.01x1.03% 95.87B
34.82x5.59x19.46x1.29% 95.24B
38.71x6.39x25.46x0.1% 94.69B
Average 26.01x 4.14x 15.49x 1.56% 120.9B
Weighted average by Cap. 28.56x 3.93x 17.84x 1.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PowerCell Sweden AB

Historical PBR trend

Valuation ratios - PBR - PowerCell Sweden AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PowerCell Sweden AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PowerCell Sweden AB

  1. Stock Market
  2. Stocks
  3. PCELL Stock
  4. Valuation PowerCell Sweden AB