Valuation Kraken Robotics Inc. Börse Stuttgart

Stocks

Real-time Estimate Tradegate 02:13:09 2026-08-26 am EDT			5-day change	1st Jan Change
3.648 ^EUR	+1.33%		-0.96%	-7.46%

Jul. 20	Kraken Robotics Inc. Announces CAD 35 Million in New Product Orders and Business Update	CI
Jul. 20	Kraken Robotics Gets C$35 Million in New Product Orders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75.45	114.7	134.2	722.4	1,962	1,796	-	-
Change	-	52.04%	17.01%	438.21%	171.61%	-8.48%	-	-
Enterprise Value (EV) ¹	75.45	114.7	150.4	722.4	1,962	1,791	1,724	1,649
Change	-	52.04%	31.14%	380.24%	171.61%	-8.74%	-3.75%	-4.33%
P/E	-18.8x	-28.5x	21.7x	30.6x	640x	78.9x	36.9x	24.9x
PBR	-	-	-	5.93x	-	-	-	-
PEG	-	-	-0x	0x	-7.2x	0x	0x	0.5x
Capitalization / Revenue	2.94x	2.8x	1.93x	7.91x	19.2x	5.82x	3.17x	2.6x
EV / Revenue	2.94x	2.8x	2.16x	7.91x	19.2x	5.8x	3.04x	2.39x
EV / EBITDA	35.1x	21.7x	10.7x	34.9x	78.6x	25.5x	12.4x	9.14x
EV / EBIT	-37.4x	-74.8x	30.8x	52.3x	229x	51.7x	20.1x	14.3x
EV / FCF	-4.57x	-	173x	-43.2x	-68.1x	57.6x	28.7x	19.4x
FCF Yield	-21.9%	-	0.58%	-2.32%	-1.47%	1.74%	3.48%	5.14%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.02	-0.02	0.03	0.09	0.01	0.074	0.1583	0.235
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	25.63	40.91	69.58	91.29	102.2	308.5	566	690.5
EBITDA ¹	2.148	5.292	14.09	20.71	24.96	70.1	139.5	180.4
EBIT ¹	-2.015	-1.533	4.887	13.82	8.555	34.63	85.64	115.3
Net income ¹	-3.537	-4.243	5.546	20.09	2.86	27.62	68.02	88.83
Net Debt ¹	-	-	16.2	-	-	-4.93	-72.09	-146.6
Reference price ²	0.375	0.570	0.650	2.750	6.400	5.840	5.840	5.840
Nbr of stocks (in thousands)	201,193	201,243	206,493	262,688	306,571	307,465	-	-
Announcement Date	4/28/22	4/28/23	4/18/24	4/28/25	4/16/26	-	-	-

¹CAD in Million²CAD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	34.91x	6.91x	27.13x	0.19%	38.28B
PARSONS CORPORATION	32.28x	0.95x	11.56x	-.--%	5.13B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.28x	-0.02x	-0.24x	3.88%	2.96B
EXAIL TECHNOLOGIES	82.56x	4.65x	20.24x	-.--%	2.46B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	99.67x	-	-	-	1.22B
KRAKEN ROBOTICS INC.	78.92x	5.8x	25.54x	-	1.3B
DRONESHIELD LIMITED	97.89x	6.2x	64.59x	-	1.29B
INVISIO AB	36.15x	4.97x	22.11x	1.29%	1.13B
Average	58.83x	4.21x	24.42x	1.07%	6.72B
Weighted average by Cap.	39.45x	5.75x	24.52x	0.41%