Valuation Lasernet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-31 pm EDT			5-day change	1st Jan Change
30.20 ^SEK	+1.34%		+1.34%	+13.53%

Jul. 31	Lasernet Group Applies for Delisting Following Takeover	MT
Jul. 30	Lasernet applies for delisting after bid	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,418	1,193	1,469	1,243	1,443	1,628	-	-
Change	-	-50.66%	23.18%	-15.44%	16.16%	12.79%	-	-
Enterprise Value (EV) ¹	2,422	1,232	1,467	1,221	623.7	1,548	1,280	1,237
Change	-	-49.12%	19.09%	-16.79%	-48.92%	148.18%	-17.31%	-3.34%
P/E	47.9x	138x	39.9x	71.6x	2.92x	73.7x	50.6x	39.7x
PBR	5.65x	2.7x	3.07x	2.56x	1.66x	13.1x	11.2x	9.5x
PEG	-	-1.7x	0x	-1.4x	0x	-0.8x	1.1x	1.5x
Capitalization / Revenue	5.11x	2.46x	2.8x	2.35x	5.95x	6.62x	6.09x	5.55x
EV / Revenue	5.12x	2.54x	2.79x	2.31x	2.57x	6.29x	4.79x	4.21x
EV / EBITDA	17.9x	17x	12.8x	11.7x	17.6x	29.8x	21.5x	17.5x
EV / EBIT	35.1x	78.5x	29.2x	34.6x	43.1x	45.5x	30.7x	23.7x
EV / FCF	60.1x	-111x	32.7x	23.2x	0.76x	48.4x	27.8x	21.7x
FCF Yield	1.66%	-0.9%	3.06%	4.3%	132%	2.07%	3.59%	4.61%
Dividend per Share ²	0.7	-	0.5	0.5	14	0.2	0.25	0.3
Rate of return	1.56%	-	1.85%	2.18%	52.6%	0.66%	0.83%	0.99%
EPS ²	0.94	0.16	0.68	0.32	9.12	0.41	0.5967	0.76
Distribution rate	74.5%	-	73.5%	156%	154%	48.8%	41.9%	39.5%
Net sales ¹	473	485.1	525.2	528.9	242.4	246	267.3	293.5
EBITDA ¹	135	72.4	114.6	104.3	35.47	52	59.6	70.77
EBIT ¹	69	15.7	50.31	35.32	14.49	34	41.67	52.23
Net income ¹	50	8.76	36.91	17.09	495.1	22	32.03	41.13
Net Debt ¹	4.347	39.43	-1.905	-21.56	-819.6	-80	-347.9	-390.7
Reference price ²	45.00	22.00	27.10	22.90	26.60	30.20	30.20	30.20
Nbr of stocks (in thousands)	53,726	54,218	54,218	54,258	54,258	53,903	-	-
Announcement Date	2/16/22	1/25/23	2/16/24	2/14/25	2/20/26	-	-	-

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.($)
LASERNET GROUP AB	73.66x	6.29x	29.77x	0.66%	171M
ORACLE CORPORATION	20.18x	5.68x	10.15x	1.58%	374B
SAP SE	22.38x	4.47x	13.99x	1.7%	209B
SERVICENOW, INC.	72x	6.99x	18.7x	-.--%	115B
CONSTELLATION SOFTWARE INC.	35.92x	3.42x	12.37x	0.19%	45.36B
STRATEGY INC	-11.15x	85.83x	712.21x	-.--%	35.87B
FAIR ISAAC CORPORATION	29.46x	11.49x	18.75x	-.--%	24.25B
TOAST, INC.	36.32x	2.25x	20.53x	-.--%	18.71B
TRIMBLE, INC.	25.06x	3.6x	12.11x	-	13.19B
GUIDEWIRE SOFTWARE, INC.	86.86x	8.26x	35.41x	-.--%	12.65B
Average	39.07x	13.83x	88.40x	0.46%	84.87B
Weighted average by Cap.	28.96x	8.92x	42.93x	1.14%