|
Market Closed -
Nasdaq Stockholm
08:30:00 2026-10-30 am EDT
|
5-day change | 1st Jan Change | ||
| 21.74 SEK | -2.95% |
|
+7.52% | -53.61% |
| Oct. 27 | U.S. recreational vehicle market fell 9.2 percent in September - RVIA | FW |
| Oct. 26 | Pareto still sees headwinds for Dometic, cuts target price | FW |
Company Valuation: Dometic Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,005 | 21,496 | 28,793 | 16,614 | 14,972 | 6,946 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -53.61% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 17,964 | 16,706 | 15,688 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -27.71% | -7.01% | -6.09% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | -1.75x | 7.12x | 5.91x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.39x | 0.38x | 0.36x |
| PEG | - | - | -0.9x | 0x | -0x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.34x | 0.32x | 0.31x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.87x | 0.76x | 0.69x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.37x | 5.12x | 4.51x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11.3x | 8.33x | 7.01x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 23.1x | 10.3x | 8.91x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 4.33% | 9.67% | 11.2% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 0.8333 | 1.19 | 1.57 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 3.83% | 5.47% | 7.22% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | -12.43 | 3.055 | 3.679 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | -6.7% | 39% | 42.7% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,553 | 21,901 | 22,693 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,818 | 3,262 | 3,475 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,590 | 2,005 | 2,238 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | -3,973 | 975.8 | 1,175 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 11,018 | 9,760 | 8,742 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 21.74 | 21.74 | 21.74 |
| Nbr of stocks (in thousands) | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | - | - |
| Announcement Date | 1/27/22 | 1/27/23 | 1/31/24 | 1/29/25 | 1/28/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.8x | 0.88x | 6.45x | 3.72% | 726M | |
| 18.21x | 1.99x | 10.9x | 1.61% | 71.31B | |
| 16.06x | 1.11x | 8.55x | 2.32% | 36.96B | |
| 11.93x | 0.57x | 4.98x | 3.94% | 29.68B | |
| 12.01x | 0.5x | 3.57x | 4.89% | 26.6B | |
| 7.71x | 0.45x | 5.79x | 1.96% | 23.28B | |
| 15.77x | 2.73x | 9.66x | 3.84% | 19.99B | |
| 29.48x | 1.18x | 12.39x | 0.62% | 17.65B | |
| 10.39x | 0.49x | 4.77x | 3.07% | 17.14B | |
| 20.5x | 0.85x | 10.45x | 3.47% | 16.87B | |
| Average | 14.03x | 1.07x | 7.75x | 2.94% | 26.02B | |
| Weighted average by Cap. | 15.77x | 1.24x | 8.24x | 2.67% |
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
- DOM Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
