Valuation RaySearch Laboratories AB

Stocks

Real-time Estimate Cboe Europe 10:34:20 30/09/26 pm AEST			5-day change	1st Jan Change
187.00 ^SEK	+0.86%		+8.22%	-18.03%

12/09	Accuray Incorporated and Raysearch Laboratories AB Enter into Collaboration Integrating Raystation Software with Accuray Platforms to Accelerate Accuray's Online Adaptive Capabilities	CI
12/09	Accuray, RaySearch to Collaborate on Adaptive Radiation Therapy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,937	2,331	3,096	7,405	7,816	6,233	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-20.26%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	6,388	6,240	6,035
Change	-	13.78%	20.33%	125.95%	5.26%	-18.15%	-2.32%	-3.29%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	23.2x	18.6x	15.8x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	7.08x	5.85x	4.79x
PEG	-	-1x	0x	0x	2.9x	1.1x	0.8x	0.9x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	4.46x	3.82x	3.37x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	4.57x	3.82x	3.27x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	9.99x	8.38x	6.98x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	18.1x	14.3x	11.1x
EV / FCF	234x	-	-	-	21.7x	33.8x	21.7x	16.5x
FCF Yield	0.43%	-	-	-	4.6%	2.96%	4.6%	6.05%
Dividend per Share ²	-	-	0.7	3	3	4	4.77	5.87
Rate of return	-	-	0.78%	1.39%	1.32%	2.16%	2.57%	3.17%
EPS ²	-1.38	0.69	2.38	5.94	6.65	7.995	9.97	11.74
Distribution rate	-	-	29.4%	50.5%	45.1%	50%	47.8%	50%
Net sales ¹	641.1	843.6	1,022	1,192	1,344	1,396	1,632	1,848
EBITDA ¹	196.7	339.7	400.1	558	583.5	639.5	744.5	864.5
EBIT ¹	-53.5	42.7	114.9	260.5	292.3	353	435	543.5
Net income ¹	-47.3	23.8	81.57	203.5	227.8	272	337.5	422.5
Net Debt ¹	459.7	395.9	185.7	9.2	-12.5	155	7	-198
Reference price ²	56.50	68.00	90.30	216.00	228.00	185.40	185.40	185.40
Nbr of stocks (in thousands)	34,283	34,283	34,283	34,283	34,283	33,618	-	-
Announcement Date	23/2/22	28/2/23	23/2/24	21/2/25	12/2/26	-	-	-

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.($)
RAYSEARCH LABORATORIES AB	23.19x	4.57x	9.99x	2.16%	622M
VEEVA SYSTEMS INC.	42.65x	10.31x	22.72x	-.--%	45.1B
PRO MEDICUS LIMITED	91.35x	49.65x	63.04x	0.58%	11.93B
SECTRA AB	75.05x	13.05x	51.31x	0.68%	5.59B
HEARTFLOW, INC.	-66.01x	16.77x	-109.82x	-	4.33B
GENERATE BIOMEDICINES, INC.	-6.61x	58.69x	-6.65x	-	1.98B
OMNICELL, INC.	34.89x	-	-	-.--%	1.57B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-118.37x	-	-	-	1B
ARBUTUS BIOPHARMA CORPORATION	6.48x	-	-	-	928M
VERADIGM INC.	-15.63x	0.16x	1.13x	-.--%	851M
Average	6.70x	21.89x	4.53x	0.57%	7.39B
Weighted average by Cap.	41.64x	18.78x	22.47x	0.18%