|
Real-time Estimate
Cboe Europe
11:25:00 2026-11-04 am EST
|
5-day change | 1st Jan Change | ||
| 2.510 SEK | -4.02% |
|
+6.13% | -35.97% |
| Oct. 30 | DNB Carnegie cuts fair value for Net Insight | FW |
| Oct. 29 | Net Insight AB, Q3 2026 Earnings Call, Oct 29, 2026 |
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 | 890.1 | - | - |
| Change | - | -13.73% | -16.06% | 41.12% | -48.48% | -33.29% | - | - |
| Enterprise Value (EV) 1 | 2,534 | 2,186 | 1,593 | 2,370 | 1,283 | 847.1 | 877.1 | 854.1 |
| Change | - | -13.73% | -27.13% | 48.77% | -45.88% | -33.96% | 3.54% | -2.62% |
| P/E | -221x | 40.4x | 30.6x | 37.7x | -196x | -17.4x | 262x | 18.7x |
| PBR | - | - | 3x | 4.03x | 2.13x | 1.55x | 1.54x | 1.36x |
| PEG | - | -0x | 2.3x | 2.1x | 2x | -0x | -2x | 0x |
| Capitalization / Revenue | - | - | 3.28x | 4.26x | 2.56x | 1.97x | 1.71x | 1.52x |
| EV / Revenue | - | - | 2.85x | 3.9x | 2.46x | 1.88x | 1.69x | 1.46x |
| EV / EBITDA | - | - | 11.2x | 14.8x | 14x | 16.8x | 8.56x | 5.26x |
| EV / EBIT | - | - | 22.5x | 30.1x | 146x | -21.6x | 165x | 14.5x |
| EV / FCF | - | - | - | 95.1x | -10.1x | -84.7x | -28.3x | 37.1x |
| FCF Yield | - | - | - | 1.05% | -9.91% | -1.18% | -3.53% | 2.69% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.03 | 0.15 | 0.17 | 0.2 | -0.02 | -0.15 | 0.01 | 0.14 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 559.4 | 608 | 521.2 | 451 | 519.3 | 586.5 |
| EBITDA 1 | - | - | 142.5 | 159.8 | 91.5 | 50.5 | 102.5 | 162.3 |
| EBIT 1 | - | - | 70.89 | 78.86 | 8.8 | -39.2 | 5.3 | 58.7 |
| Net income 1 | -13.12 | 54.02 | 60.1 | 71.05 | -7.551 | -51 | 4 | 47 |
| Net Debt 1 | - | - | -242.1 | -219.6 | -51.57 | -43 | -13 | -36 |
| Reference price 2 | 6.620 | 6.055 | 5.200 | 7.530 | 3.920 | 2.615 | 2.615 | 2.615 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -17.43x | 1.88x | 16.77x | - | 90.86M | |
| 25.09x | 5.62x | 14.55x | 1.65% | 405B | |
| 44.54x | 15.57x | 31.44x | -.--% | 214B | |
| 13.75x | 0.55x | 9.49x | 3.33% | 125B | |
| 16.35x | 5x | 11.97x | 0.81% | 85.2B | |
| 35.53x | 6.87x | 19.95x | 0.98% | 81.26B | |
| 32.76x | 9.02x | 21.09x | -.--% | 61.61B | |
| 25.16x | 6.17x | 19.67x | 1.52% | 52.31B | |
| 41.86x | 1.94x | 12.24x | 1.97% | 48.44B | |
| 17.41x | 2.78x | 11.61x | 4.08% | 48.48B | |
| Average | 23.50x | 5.54x | 16.88x | 1.59% | 112.18B | |
| Weighted average by Cap. | 28.45x | 6.93x | 17.78x | 1.43% |
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
