Company Valuation: IRLAB Therapeutics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,277 1,987 389 557.6 167.3 227.5 -
Change - -12.75% -80.42% 43.33% -69.99% 35.98% -
Enterprise Value (EV) 1,875 1,734 277.7 494.2 167.3 227.5 227.5
Change - -7.53% -83.98% 77.96% -66.14% 35.98% 0%
P/E 44x -17.5x -2.19x -6.72x - - -
PBR - 6.83x - 17.1x - - -
PEG - 0x -0x 0.1x - - -
Capitalization / Revenue 11x 32.5x 68.5x 5.89x 2.91x 2.23x 1.6x
EV / Revenue 0x 0x 0x 0x 0x 2.23x 1.6x
EV / EBITDA 0x -0x -0x -0x -0x -8.24x 6.1x
EV / EBIT 0x -0x -0x -0x -0x -7.2x 6.83x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1 -2.19 -3.43 -1.6 - - -
Distribution rate - - - - - - -
Net sales 1 207.8 61.14 5.678 94.63 57.46 102 141.8
EBITDA 1 56.05 -108.3 -176.4 -70.53 -89.08 -27.6 37.3
EBIT 1 52.58 -113.1 -180.8 -75.11 -93.4 -31.6 33.3
Net income 1 51.78 -113.4 -177.8 -83.13 -110 -32.6 33.3
Net Debt -401.9 -252.8 -111.3 -63.38 - - -
Reference price 2 44.000 38.300 7.500 10.750 1.970 1.530 1.530
Nbr of stocks (in thousands) 51,748 51,868 51,868 51,868 84,938 148,712 -
Announcement Date 2/23/22 2/23/23 2/7/24 2/12/25 2/25/26 - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.67M
34.93x12.78x25.81x0.56% 1,098B
29.12x - - 2.05% 631B
31.66x7.38x15.33x2.77% 438B
20.79x4.93x12.21x2.68% 368B
22.24x5.75x14.34x2.79% 298B
20.77x4.28x12.16x2.05% 251B
26.18x6.87x12.22x2.42% 226B
13.88x4.98x10.54x3.66% 209B
-41.32x5.92x33.42x2.48% 165B
Average 17.58x 6.61x 17.00x 2.38% 368.44B
Weighted average by Cap. 25.00x 8.33x 18.79x 1.95%

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. IRLAB A Stock
  4. Valuation IRLAB Therapeutics AB