Valuation Seafire AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 19/06/26 am AEST			5-day change	1st Jan Change
6.980 ^SEK	+0.29%		-2.24%	-6.93%

28/05	Seafire board member buys SEK 1.65 mln worth of shares	RE
28/05	Seafire's newly elected board member Richard Jernberg acquires shares worth SEK 1.6 million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	174.6	651.3	597.2	319.6	238.2	321.3
Change	-	273.04%	-8.31%	-46.47%	-25.47%	34.89%
Enterprise Value (EV) ¹	309	913.7	770.9	552.6	460.2	518.3
Change	-	195.67%	-15.63%	-28.31%	-16.72%	12.63%
P/E	-365x	-34.8x	96.7x	-4.37x	-1.78x	-80.3x
PBR	8.05x	2.97x	1.11x	0.45x	0.41x	0.55x
PEG	-	-0x	-1x	0x	-0x	0.8x
Capitalization / Revenue	0.79x	1.55x	0.66x	0.32x	0.26x	0.35x
EV / Revenue	1.4x	2.17x	0.86x	0.55x	0.51x	0.56x
EV / EBITDA	11.8x	31.8x	10.2x	4.16x	2.61x	7.62x
EV / EBIT	16x	60.5x	16.9x	14.9x	-	47.1x
EV / FCF	28.7x	-12.5x	-32.6x	4.99x	3.95x	8.04x
FCF Yield	3.48%	-8%	-3.07%	20%	25.3%	12.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0493	-0.9471	0.21	-1.707	-3.127	-0.0934
Distribution rate	-	-	-	-	-	-
Net sales ¹	221.2	421.3	898.2	1,000	905	929
EBITDA ¹	26.1	28.69	75.9	133	176	68
EBIT ¹	19.29	15.1	45.7	37	-	11
Net income ¹	-0.478	-13.42	6.4	-73	-134	-4
Net Debt ¹	134.4	262.4	173.7	233	222	197
Reference price ²	18.000	33.000	20.300	7.460	5.560	7.500
Nbr of stocks (in thousands)	9,699	19,736	29,417	42,847	42,847	42,847
Announcement Date	31/3/21	1/4/22	4/4/23	2/4/24	3/4/25	2/4/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEAFIRE AB	-	-	-	-	52.15M
HAL TRUST	12.32x	1.16x	5.4x	2.39%	17.31B
MERITZ FINANCIAL GROUP INC.	7.27x	13.8x	-	0.53%	12.32B
WHSP HOLDINGS LIMITED	6.18x	9.58x	27.96x	2.56%	11.83B
Average	8.59x	8.18x	16.68x	1.83%	10.38B
Weighted average by Cap.	9.07x	7.32x	14.56x	1.89%