|
Real-time Estimate
Cboe Europe
12:09:31 2026-10-28 pm EDT
|
5-day change | 1st Jan Change | ||
| 20.92 SEK | +4.50% |
|
-3.61% | -55.57% |
| 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 | 6,396 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -57.28% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 17,415 | 16,156 | 15,138 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -29.92% | -7.23% | -6.3% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | -1.61x | 6.55x | 5.44x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.36x | 0.35x | 0.33x |
| PEG | - | - | -0.9x | 0x | -0x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.31x | 0.29x | 0.28x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.85x | 0.74x | 0.67x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.18x | 4.95x | 4.36x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11x | 8.06x | 6.77x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 22.4x | 10x | 8.59x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 4.46% | 10% | 11.6% |
| 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% | - | 4.16% | 5.94% | 7.84% |
| 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 | 20.02 | 20.02 | 20.02 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -1.61x | 0.85x | 6.18x | 4.16% | 644M | |
| 18.65x | 2.03x | 11.15x | 1.58% | 73.05B | |
| 15.72x | 1.09x | 8.37x | 2.37% | 36.16B | |
| 11.79x | 0.56x | 4.87x | 4.02% | 29.09B | |
| 12.3x | 0.51x | 3.69x | 4.77% | 27.23B | |
| 7.26x | 0.42x | 5.43x | 2.09% | 22.16B | |
| 15.6x | 2.64x | 9.36x | 3.88% | 19.78B | |
| 29.12x | 1.16x | 12.25x | 0.63% | 17.48B | |
| 20.4x | 0.83x | 10.11x | 3.48% | 16.79B | |
| 10.31x | 0.48x | 4.74x | 3.09% | 17.02B | |
| Average | 13.95x | 1.06x | 7.62x | 3.01% | 25.94B | |
| Weighted average by Cap. | 15.82x | 1.24x | 8.23x | 2.68% |
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
