Valuation Nordnet AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 03:23:35 2026-08-03 am EDT			5-day change	1st Jan Change
364.30 ^SEK	-0.19%		+0.66%	+36.27%

12:28am	Barclays raises Nordnet price target to 320 kronor (310), reiterates underweight - BN	FW
Jul. 31	Record levels are plentiful, OMXS30 rises 0.9 percent	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	90,707	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	34.67%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	88,606	87,020	85,266
Change	-	-13.27%	14.14%	42.83%	13.24%	41.36%	-1.79%	-2.02%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	25.2x	22.4x	20.1x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.91x	8.83x	7.81x
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	14.2x	12.9x	11.8x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	13.9x	12.4x	11x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18.6x	15.8x	13.9x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	19.4x	17.2x	15.2x
EV / FCF	-	-	-	9.46x	5.11x	131x	21.2x	18.6x
FCF Yield	-	-	-	10.6%	19.6%	0.76%	4.71%	5.39%
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%	2.76%	3.13%	3.47%
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	365.00	365.00	365.00
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	25.18x	13.92x	18.56x	2.76%	9.51B
JPMORGAN CHASE & CO.	13.92x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.25x	-	-	1.91%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.94%	402B
HSBC HOLDINGS PLC	13.14x	-	-	3.96%	364B
CHINA CONSTRUCTION BANK CORPORATION	6.02x	-	-	5.07%	316B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	291B
BANK OF CHINA LIMITED	6.31x	-	-	4.99%	273B
WELLS FARGO & COMPANY	11.88x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.54x	-	-	2.72%	252B
Average	12.90x	13.92x	18.56x	3.26%	353.72B
Weighted average by Cap.	11.89x	13.92x	18.56x	3.07%