|
Real-time Estimate
Cboe Europe
08:20:23 2026-09-04 am EDT
|
5-day change | 1st Jan Change | ||
| 138.80 SEK | +1.31% |
|
+3.18% | +6.40% |
| Sep. 03 | Alligo's newly appointed CEO Samuel Alteborg buys shares for SEK 1m | FW |
| Jul. 20 | Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN | FW |
Company Valuation: Alligo AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,692 | 4,003 | 6,206 | 6,168 | 6,421 | 6,862 | - | - |
| Change | - | -58.7% | 55.04% | -0.61% | 4.1% | 6.86% | - | - |
| Enterprise Value (EV) 1 | 11,964 | 4,003 | 8,846 | 9,071 | 9,564 | 9,526 | 9,166 | 8,799 |
| Change | - | -66.54% | 120.98% | 2.54% | 5.43% | -0.4% | -3.79% | -4% |
| P/E | 22.6x | 0.99x | 12.7x | 22.5x | 24.6x | 14.5x | 11.5x | 10x |
| PBR | 2.83x | - | 1.75x | 1.69x | 1.71x | 1.64x | 1.5x | 1.36x |
| PEG | - | 0x | -0.1x | -0.5x | -5.18x | 0.2x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.14x | 0.43x | 0.66x | 0.65x | 0.67x | 0.67x | 0.64x | 0.61x |
| EV / Revenue | 1.41x | 0.43x | 0.93x | 0.96x | 0.99x | 0.93x | 0.85x | 0.78x |
| EV / EBITDA | 9.9x | 3.47x | 6.91x | 7.92x | 8.81x | 7.09x | 6.04x | 5.32x |
| EV / EBIT | 28x | 5.98x | 11.8x | 18x | 20.3x | 13.5x | 10.7x | 9.06x |
| EV / FCF | 15.5x | - | 11.4x | 10.8x | 13.8x | 8.98x | 8.81x | 7.88x |
| FCF Yield | 6.45% | - | 8.79% | 9.27% | 7.27% | 11.1% | 11.3% | 12.7% |
| Dividend per Share 2 | 1.75 | - | 3.5 | 2 | 2.2 | 3.65 | 4.382 | 5.128 |
| Rate of return | 0.91% | - | 2.82% | 1.62% | 1.72% | 2.66% | 3.2% | 3.74% |
| EPS 2 | 8.48 | 80.44 | 9.76 | 5.47 | 5.21 | 9.462 | 11.86 | 13.68 |
| Distribution rate | 20.6% | - | 35.9% | 36.6% | 42.2% | 38.6% | 36.9% | 37.5% |
| Net sales 1 | 8,508 | 9,333 | 9,462 | 9,442 | 9,638 | 10,221 | 10,803 | 11,323 |
| EBITDA 1 | 1,208 | 1,155 | 1,281 | 1,146 | 1,085 | 1,343 | 1,518 | 1,653 |
| EBIT 1 | 427 | 669 | 748 | 505 | 471 | 708 | 858.2 | 970.8 |
| Net income 1 | 429 | 4,061 | 497 | 274 | 261 | 474 | 593.5 | 684.5 |
| Net Debt 1 | 2,272 | - | 2,640 | 2,903 | 3,143 | 2,664 | 2,304 | 1,937 |
| Reference price 2 | 192.00 | 79.30 | 124.00 | 123.20 | 128.20 | 137.00 | 137.00 | 137.00 |
| Nbr of stocks (in thousands) | 50,481 | 50,481 | 50,051 | 50,068 | 50,088 | 50,088 | - | - |
| Announcement Date | 2/15/22 | 2/16/23 | 2/16/24 | 2/14/25 | 2/13/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.48x | 0.93x | 7.09x | 2.66% | 718M | |
| 28.31x | 3.23x | 18.69x | 0.74% | 61.84B | |
| 39.07x | 6.08x | 26.87x | 1.99% | 56.49B | |
| 32.58x | 5.46x | 19.46x | 0.91% | 13B | |
| 26.81x | 2.21x | 17.48x | 0.65% | 11.83B | |
| 16.42x | 1.28x | 10.31x | -.--% | 8.23B | |
| 26.26x | 1.74x | 14.73x | 2.97% | 6.58B | |
| 19.23x | 1.25x | 10.82x | 3.26% | 4.59B | |
| -107.72x | 0.61x | 13.81x | - | 2.86B | |
| 27.92x | - | - | - | 2.81B | |
| Average | 12.33x | 2.53x | 15.47x | 1.65% | 16.89B | |
| Weighted average by Cap. | 28.86x | 4.04x | 20.52x | 1.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALLIGO B Stock
- Valuation Alligo AB
Select your edition
All financial news and data tailored to specific country editions
