Valuation Nordnet AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-10 pm EDT			5-day change	1st Jan Change
341.20 ^SEK	-0.12%		+6.69%	+26.28%

Jun. 05	Stockholm stocks end week lower, OMXS30 index sheds 0.6 percent	FW
Jun. 05	Global markets live: Broadcom, Nvidia, Boeing, Lululemon, Airbus…

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,400	37,681	42,948	59,141	67,357	84,779	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	25.86%	-	-
Enterprise Value (EV)	39,150	33,954	38,755	55,356	62,682	84,779	84,779	84,779
Change	-	-13.27%	14.14%	42.83%	13.24%	35.25%	0%	0%
P/E ratio	22.4x	23.8x	17.4x	21.6x	22.9x	24.9x	22.1x	19.6x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.72x	8.74x	7.68x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.5x	1.8x	1.6x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	13.9x	12.6x	11.3x
EV / Revenue	0x	0x	0x	0x	0x	13.9x	12.6x	11.3x
EV / EBITDA	0x	0x	0x	0x	0x	18.5x	16.1x	14.2x
EV / EBIT	0x	0x	0x	0x	0x	19.9x	17.7x	15.8x
EV / FCF	-	-	-	0x	0x	24.5x	22.4x	19.8x
FCF Yield	-	-	-	9.9%	18.2%	4.08%	4.47%	5.04%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	9.551	10.87	12.22
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.8%	3.19%	3.58%
EPS ²	7.75	6.33	9.83	10.85	11.82	13.73	15.45	17.4
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.6%	70.4%	70.2%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,085	6,749	7,475
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,583	5,256	5,956
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,263	4,780	5,367
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,427	3,837	4,296
Net Debt	-4,250	-3,726	-4,193	-3,785	-4,675	-	-	-
Reference price ²	173.60	150.95	171.00	234.80	270.20	341.20	341.20	341.20
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,473	-	-
Announcement Date	2/3/22	1/31/23	1/30/24	1/28/25	1/28/26	-	-	-

¹SEK in Million²SEK

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.($)
NORDNET AB	24.89x	-	-	2.8%	8.98B
JPMORGAN CHASE & CO.	14.01x	-	-	2.01%	838B
BANK OF AMERICA CORPORATION	12.17x	-	-	2.17%	386B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.81x	-	-	5.33%	377B
HSBC HOLDINGS PLC	10.84x	-	-	4.78%	301B
CHINA CONSTRUCTION BANK CORPORATION	5.71x	-	-	5.35%	299B
ROYAL BANK OF CANADA	17.38x	-	-	2.45%	275B
BANK OF CHINA LIMITED	6.14x	-	-	5.07%	273B
WELLS FARGO & COMPANY	11.74x	-	-	2.29%	251B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.25x	-	-	2.38%	224B
Average	12.49x			3.46%	323.29B
Weighted average by Cap.	11.40x			3.33%