|
Real-time Estimate
Tradegate
02:16:19 2026-08-19 pm EDT
|
5-day change | 1st Jan Change | ||
| 13.74 EUR | -1.58% |
|
-4.38% | +42.89% |
| 07:53am | Carnegie Småbolagsfond rose 3.84 percent in July, strong earnings reports from Hoist Finance and NCAB | FW |
| Aug. 13 | Embracer posts earnings beat on PC, console strength, driving up shares | RE |
Company Valuation: Asmodee
Data adjusted to current consolidation scope
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,971 | 2,265 | 3,325 | - | - |
| Change | - | 14.91% | 46.8% | - | - |
| Enterprise Value (EV) 1 | 2,381 | 2,522 | 3,754 | 3,645 | 3,429 |
| Change | - | 5.95% | 48.82% | -2.91% | -5.91% |
| P/E | 307x | 81.7x | 20.6x | 19.2x | 17.6x |
| PBR | 1.05x | 1.2x | 1.62x | 1.52x | 1.41x |
| PEG | - | 0x | 0x | 2.59x | 1.92x |
| Capitalization / Revenue | 1.44x | 1.35x | 1.74x | 1.72x | 1.65x |
| EV / Revenue | 1.74x | 1.5x | 1.97x | 1.89x | 1.7x |
| EV / EBITDA | 10.4x | 8.84x | 11x | 10.5x | 9.47x |
| EV / EBIT | 12x | 9.8x | 12.2x | 11.7x | 10.6x |
| EV / FCF | 14.2x | 12x | 19.7x | 15.8x | 15x |
| FCF Yield | 7.07% | 8.31% | 5.08% | 6.35% | 6.65% |
| Dividend per Share 2 | - | 0.17 | 0.2154 | 0.202 | 0.2295 |
| Rate of return | - | 1.75% | 1.53% | 1.44% | 1.63% |
| EPS 2 | 0.0275 | 0.1186 | 0.6805 | 0.7309 | 0.7979 |
| Distribution rate | - | 143% | 31.7% | 27.6% | 28.8% |
| Net sales 1 | 1,369 | 1,684 | 1,906 | 1,928 | 2,012 |
| EBITDA 1 | 228.2 | 285.4 | 340.9 | 347.4 | 362.3 |
| EBIT 1 | 198.2 | 257.3 | 307.1 | 311.1 | 324.2 |
| Net income 1 | 4.699 | 27.7 | 161 | 173.1 | 189.2 |
| Net Debt 1 | 409.8 | 257.5 | 429.2 | 320 | 104.6 |
| Reference price 2 | 8.43 | 9.69 | 14.04 | 14.04 | 14.04 |
| Nbr of stocks (in thousands) | 233,692 | 233,692 | 236,721 | - | - |
| Announcement Date | 5/21/25 | 5/21/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.44x | 3.49x | 17.5x | 2.5% | 63.27B | |
| 15.93x | 7.99x | 13.16x | 5.66% | 6.55B | |
| 20.64x | 1.97x | 11.01x | 1.53% | 3.85B | |
| 18.99x | 3.5x | 12.18x | 1.12% | 2.39B | |
| 17.04x | 0.84x | 7.22x | 2.11% | 1.94B | |
| 29.23x | - | - | - | 348M | |
| Average | 20.88x | 3.56x | 12.22x | 2.58% | 13.06B | |
| Weighted average by Cap. | 22.41x | 3.73x | 16.40x | 2.66% |
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
- ASMDEE B Stock
- 2EX Stock
- Valuation Asmodee
Select your edition
All financial news and data tailored to specific country editions
