Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-14 pm EDT			5-day change	1st Jan Change
136.40 ^SEK	+0.29%		+0.29%	+6.40%

Jul. 20	Danske Bank raises its price target for Alligo to 180 kronor (175), reiterates buy - BN	FW
Jul. 17	Alligo AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	6,832	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	6.4%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,496	9,135	8,769
Change	-	-66.54%	120.98%	2.54%	5.43%	-0.71%	-3.8%	-4.01%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.4x	11.5x	9.97x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.63x	1.49x	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	0.63x	0.6x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.93x	0.85x	0.77x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	7.07x	6.02x	5.31x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.4x	10.6x	9.03x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	8.95x	8.78x	7.86x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11.2%	11.4%	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%	2.68%	3.21%	3.76%
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	136.40	136.40	136.40
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

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.($)
ALLIGO AB	14.41x	0.93x	7.07x	2.68%	718M
W.W. GRAINGER, INC.	28.52x	3.25x	18.81x	0.74%	62.3B
FASTENAL COMPANY	40.51x	6.3x	27.85x	1.92%	58.55B
DIPLOMA PLC	33.88x	5.64x	20.21x	0.89%	13.39B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	33.8x	2.68x	21.72x	0.53%	13.28B
CORE & MAIN, INC.	16.91x	1.32x	10.69x	-.--%	8.61B
MSC INDUSTRIAL DIRECT CO., INC.	27.58x	1.82x	15.43x	2.83%	6.91B
RS GROUP PLC	19.24x	1.25x	10.87x	3.26%	4.59B
DXP ENTERPRISES, INC.	30.95x	-	-	-	3.12B
DNOW INC.	-112.02x	0.63x	14.32x	-	2.97B
Average	13.38x	2.65x	16.33x	1.61%	17.44B
Weighted average by Cap.	30.09x	4.17x	21.35x	1.27%