Valuation Nordnet AB Boerse Muenchen

Stocks

Real-time Boerse Muenchen 06:43:03 2026-09-16 am EDT			5-day change	1st Jan Change
30.24 ^EUR	+0.07%		-3.54%	+22.41%

Sep. 15	Uneven close on the Stockholm Stock Exchange, OMXS30 index unchanged	FW
Sep. 15	Recovery on the Stockholm stock exchange after an early dip, OMXS30 index down 0.1 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	84,494	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	25.44%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	82,393	80,807	79,053
Change	-	-13.27%	14.14%	42.83%	13.24%	31.45%	-1.92%	-2.17%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	23.4x	20.6x	18.4x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.19x	8.17x	7.22x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1x	1.5x	1.6x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	13.3x	11.9x	10.8x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	12.9x	11.4x	10.1x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	17.3x	14.7x	12.9x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	18.1x	15.8x	13.9x
EV / FCF	-	-	-	9.46x	5.11x	122x	19.7x	17.2x
FCF Yield	-	-	-	10.6%	19.6%	0.82%	5.07%	5.81%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	10.21	11.59	12.88
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	3%	3.41%	3.79%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.55	16.54	18.44
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	70.2%	70.1%	69.8%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,365	7,094	7,794
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	4,560	5,112	5,681
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,631	4,104	4,555
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	340.00	340.00	340.00
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.($)
JPMORGAN CHASE & CO.	13.96x	-	-	1.79%	937B
BANK OF AMERICA CORPORATION	12.75x	-	-	2%	416B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.21x	-	-	4.99%	409B
HSBC HOLDINGS PLC	12.4x	-	-	4.21%	347B
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.97%	329B
BANK OF CHINA LIMITED	6.66x	-	-	4.76%	297B
ROYAL BANK OF CANADA	17.51x	-	-	2.4%	283B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.66x	-	-	2.69%	266B
WELLS FARGO & COMPANY	12.27x	-	-	2.12%	271B
Average	11.40x			3.33%	395.12B
Weighted average by Cap.	11.65x			3.1%