|
Real-time Estimate
Cboe Europe
07:56:37 2026-09-03 am EDT
|
5-day change | 1st Jan Change | ||
| 2.925 SEK | +1.21% |
|
-2.97% | -25.00% |
| 02:08am | Net Insight launches Nimbra 1020G for IP-based media production | FW |
| Aug. 25 | Citadel Securities becomes a new disclosed short seller in Net Insight | FW |
Company Valuation: Net Insight AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,534 | 2,186 | 1,835 | 2,590 | 1,334 | 983.7 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -26.28% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 931.7 | 964.7 | 938.7 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -27.37% | 3.54% | -2.7% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -32.1x | 289x | 20.6x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.65x | 1.64x | 1.52x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -3x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 2.2x | 1.82x | 1.61x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 2.09x | 1.79x | 1.54x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 18.4x | 9.59x | 5.72x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -22.7x | 567x | 16x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -932x | -28.4x | 36.1x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -0.11% | -3.52% | 2.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.09 | 0.01 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 446.2 | 539.2 | 609.7 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 50.6 | 100.6 | 164.2 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -41 | 1.7 | 58.6 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -33.1 | 3.2 | 46.7 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -52 | -19 | -45 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 2.890 | 2.890 | 2.890 |
| Nbr of stocks (in thousands) | 382,783 | 361,048 | 352,901 | 343,903 | 340,376 | 340,376 | - | - |
| Announcement Date | 4/22/22 | 4/21/23 | 4/16/24 | 2/19/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -32.11x | 2.09x | 18.41x | - | 102M | |
| 33.67x | 7.05x | 18.22x | 1.51% | 431B | |
| 49.08x | 17.31x | 34.75x | -.--% | 235B | |
| 20.83x | 0.84x | 14.93x | 2.22% | 182B | |
| 26.55x | 8.75x | 21.14x | 0.48% | 143B | |
| 34.75x | 6.72x | 19.21x | 0.97% | 79.26B | |
| 41.07x | 12.16x | 27.57x | -.--% | 78.09B | |
| 40.67x | 2.14x | 13.95x | 1.77% | 55.21B | |
| 27.56x | 6.22x | 20.76x | 1.5% | 53.24B | |
| 67.86x | 7.92x | 36.48x | -.--% | 50.13B | |
| Average | 30.99x | 7.12x | 22.54x | 0.94% | 130.8B | |
| Weighted average by Cap. | 35.72x | 8.29x | 22.29x | 1.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NETI B Stock
- Valuation Net Insight AB
Select your edition
All financial news and data tailored to specific country editions
