Company Valuation: Front Ventures AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 76.55 78.65 36.57 14.64 14.28 46.56
Change - 2.74% -53.5% -59.97% -2.48% 226.09%
Enterprise Value (EV) 1 77 78.54 36.5 14.56 14.26 37.45
Change - 2.01% -53.53% -60.11% -2.04% 162.64%
P/E 40.7x 76.9x -3.82x -0.24x -2.17x -6.5x
PBR 1.11x 1.12x 0.6x 2.94x 1.52x 3.62x
PEG - -1.6x 0x -0x 0x -0.72x
Capitalization / Revenue 15.6x 53.7x 218x 3.47x 9.89x 11.9x
EV / Revenue 15.7x 53.6x 217x 3.45x 9.88x 9.54x
EV / EBITDA -11.9x -7.68x -3.75x -3.57x -8.05x -29.4x
EV / EBIT -11.3x -7.67x -3.74x -3.56x -8x -29.1x
EV / FCF 4.58x -7.77x -23.7x -14.2x -2.65x -14x
FCF Yield 21.9% -12.9% -4.22% -7.03% -37.7% -7.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.53 1.281 -11.98 -67.2 -2.118 -2.309
Distribution rate - - - - - -
Net sales 1 4.898 1.464 0.168 4.215 1.443 3.926
EBITDA 1 -6.444 -10.22 -9.736 -4.081 -1.772 -1.274
EBIT 1 -6.807 -10.24 -9.748 -4.093 -1.783 -1.285
Net income 1 1.88 1.023 -9.568 -60.73 -6.574 -12.68
Net Debt 1 0.445 -0.107 -0.072 -0.082 -0.016 -9.101
Reference price 2 103.00 98.50 45.80 16.20 4.60 15.00
Nbr of stocks (in thousands) 743 798 798 904 3,104 3,104
Announcement Date 4/14/21 4/21/22 4/13/23 4/12/24 4/11/25 2/26/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.41M
19.64x5.55x11.91x2.15% 165B
13.84x3.39x - 2.56% 147B
15.59x7.13x - 1.6% 97.53B
18.69x6.57x11.93x4.59% 89.31B
24.12x7.75x11.73x0.87% 80.75B
21.05x11.23x18.07x4.49% 71.54B
13.13x5.14x - 1.99% 48.45B
10.86x1.61x4.98x1.35% 43.72B
Average 17.11x 6.05x 11.72x 2.45% 82.66B
Weighted average by Cap. 17.53x 5.98x 12.19x 2.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FRNT B Stock
  4. Valuation Front Ventures AB