|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 357.50 SEK | -0.42% |
|
-0.39% | +33.31% |
| 03:32am | After the monthly figures: Pareto reiterates Buy on Avanza, Hold on Nordnet | FW |
| 02:39am | Nordnet's net savings fell in July | FW |
Company Valuation: Nordnet AB
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 | 89,216 | - | - |
| Change | - | -13.18% | 13.98% | 37.7% | 13.89% | 32.45% | - | - |
| Enterprise Value (EV) 1 | 39,150 | 33,954 | 38,755 | 55,356 | 62,682 | 87,115 | 85,529 | 83,775 |
| Change | - | -13.27% | 14.14% | 42.83% | 13.24% | 38.98% | -1.82% | -2.05% |
| 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 | 9.75x | 8.69x | 7.68x |
| 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 | 14x | 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 | 18.2x | 15.5x | 13.6x |
| 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 | 18.2x |
| FCF Yield | - | - | - | 10.6% | 19.6% | 0.78% | 4.79% | 5.48% |
| 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% | 2.81% | 3.18% | 3.53% |
| 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 | 359.00 | 359.00 | 359.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.76x | 13.68x | 18.24x | 2.81% | 9.35B | |
| 14.2x | - | - | 1.76% | 950B | |
| 13.44x | - | - | 1.88% | 440B | |
| 6.06x | - | - | 5.11% | 386B | |
| 13.16x | - | - | 3.99% | 365B | |
| 5.8x | - | - | 5.25% | 304B | |
| 18.47x | - | - | 2.31% | 290B | |
| 6.1x | - | - | 5.15% | 263B | |
| 12.1x | - | - | 2.16% | 267B | |
| 14.07x | - | - | 2.82% | 248B | |
| Average | 12.82x | 13.68x | 18.24x | 3.32% | 352.31B | |
| Weighted average by Cap. | 11.99x | 13.68x | 18.24x | 3.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAVE Stock
- Valuation Nordnet AB
Select your edition
All financial news and data tailored to specific country editions
