| Size & multiples | |||
| Market Cap | SEK 146.5M | Enterprise Value | SEK 809.5M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.04× | P/FCF | 5.23× |
| EV/EBITDA | 3.78× | EV/EBIT | 5.58× |
| EV/Sales | 0.24× | EV/FCF | 28.91× |
| FCF Yield | 19.11% | Buyback Yield | — |
| Owner Earnings (TTM) | -SEK 9.0M | Owner Earnings Yield | −6.14% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.57 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.83% |
| After-tax Cost of Debt | 7.41% | WACC | 7.33% |
| ROIC | 7.06% | EVA Spread (ROIC−WACC) | −0.28% |
| EVA | -SEK 4.9M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM — · revenue TTM SEK 3.33B · FCF TTM SEK 28.0M (in SEK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
