Valuation Nordnet AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-04 pm EDT			5-day change	1st Jan Change
359.00 ^SEK	-0.33%		-1.81%	+32.86%

08:03am	Simplicity Småbolag Sverige rose 1.7 percent in July, increased its weighting in the industrials sector	FW
Aug. 03	Higher trading at Avanza in July while Nordnet eased slightly - Nasdaq	FW

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	89,514	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	32.89%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	87,413	85,827	84,073
Change	-	-13.27%	14.14%	42.83%	13.24%	39.45%	-1.81%	-2.04%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	24.8x	22.1x	19.8x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.78x	8.72x	7.7x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.1x	1.8x	1.7x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	14.1x	12.7x	11.6x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	13.7x	12.2x	10.9x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18.3x	15.6x	13.7x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	19.1x	16.9x	14.9x
EV / FCF	-	-	-	9.46x	5.11x	129x	20.9x	18.3x
FCF Yield	-	-	-	10.6%	19.6%	0.77%	4.77%	5.47%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	10.08	11.42	12.67
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.8%	3.17%	3.52%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.5	16.27	18.15
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.5%	70.2%	69.8%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,366	7,029	7,720
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,775	5,514	6,138
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,566	5,064	5,626
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,613	4,034	4,481
Net Debt ¹	-4,250	-3,726	-4,193	-3,785	-4,675	-2,101	-3,687	-5,441
Reference price ²	173.60	150.95	171.00	234.80	270.20	360.20	360.20	360.20
Nbr of stocks (in thousands)	250,000	249,625	251,159	251,877	249,287	248,512	-	-
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	24.85x	13.73x	18.31x	2.8%	9.36B
JPMORGAN CHASE & CO.	14.01x	-	-	1.79%	937B
BANK OF AMERICA CORPORATION	13.37x	-	-	1.9%	437B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.26x	-	-	4.95%	401B
HSBC HOLDINGS PLC	13.28x	-	-	3.91%	368B
CHINA CONSTRUCTION BANK CORPORATION	6.01x	-	-	5.07%	315B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	290B
BANK OF CHINA LIMITED	6.28x	-	-	5.01%	271B
WELLS FARGO & COMPANY	12.05x	-	-	2.17%	266B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.46x	-	-	2.74%	256B
Average	12.90x	13.73x	18.31x	3.26%	355.04B
Weighted average by Cap.	11.96x	13.73x	18.31x	3.06%