Company Valuation: SciBase Holding AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 378 261.6 99.94 90.01 142.9 273 - -
Change - -30.8% -61.79% -9.93% 58.75% 91.06% - -
Enterprise Value (EV) 378 248 70 80.34 142.9 273 273 273
Change - -34.4% -71.77% 14.77% 77.87% 91.06% 0% 0%
P/E -8.24x -6.06x -1.64x -1.21x - - - -
PBR - - 2.32x - - - - -
PEG - 1.02x 0.1x 0x - - - -
Capitalization / Revenue - 14.6x 4.3x 3.03x 3.53x 4.14x 2.62x 1.79x
EV / Revenue - 0x 0x 0x 0x 4.14x 2.62x 1.79x
EV / EBITDA - -0x -0x -0x -0x -4.12x -5.9x -18.8x
EV / EBIT - -0x -0x -0x -0x -4.12x -5.3x -14.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -67 -63 -51 -34 - - - -
Distribution rate - - - - - - - -
Net sales 1 - 17.89 23.24 29.7 40.46 65.9 104.2 152.3
EBITDA 1 - -42.77 -50.55 -63.94 -82.72 -66.2 -46.3 -14.5
EBIT 1 - -46.42 -53.94 -67.17 -86.41 -66.2 -51.5 -19.3
Net income 1 -41.78 -43.17 -55.58 -61.12 -87.06 -66.3 -51.5 -19.3
Net Debt - -13.62 -29.94 -9.675 - - - -
Reference price 2 552.00 382.00 83.40 41.00 34.50 26.70 26.70 26.70
Nbr of stocks (in thousands) 685 685 1,198 2,195 4,142 10,225 - -
Announcement Date 22/4/22 13/2/23 21/2/24 25/2/25 13/3/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.75M
61.68x4.92x16.46x0.34% 17.03B
42.16x - - 1.92% 1.82B
-3.43x1.41x6.53x - 1.03B
16.41x2.32x7.77x1.43% 985M
39.36x - - - 780M
60.68x - - 0.74% 622M
-10.83x - - - 418M
20.12x2.85x12.19x1.69% 417M
Average 28.27x 2.88x 10.73x 1.22% 2.57B
Weighted average by Cap. 52.46x 4.56x 15.40x 0.57%

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. SCIB Stock
  4. Valuation SciBase Holding AB