Valuation RaySearch Laboratories AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-02 pm EDT			5-day change	1st Jan Change
181.00 ^SEK	-1.74%		+3.84%	-20.61%

Sep. 11	Accuray Incorporated and Raysearch Laboratories AB Enter into Collaboration Integrating Raystation Software with Accuray Platforms to Accelerate Accuray's Online Adaptive Capabilities	CI
Sep. 11	Accuray, RaySearch to Collaborate on Adaptive Radiation Therapy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,937	2,331	3,096	7,405	7,816	6,085	-	-
Change	-	20.35%	32.79%	139.2%	5.56%	-22.15%	-	-
Enterprise Value (EV) ¹	2,397	2,727	3,281	7,414	7,804	6,240	6,092	5,887
Change	-	13.78%	20.33%	125.95%	5.26%	-20.04%	-2.37%	-3.37%
P/E	-40.9x	98.6x	37.9x	36.4x	34.3x	22.6x	18.2x	15.4x
PBR	2.98x	3.55x	4.21x	8.45x	7.93x	6.91x	5.71x	4.68x
PEG	-	-1x	0x	0x	2.9x	1.1x	0.7x	0.9x
Capitalization / Revenue	3.02x	2.76x	3.03x	6.21x	5.81x	4.36x	3.73x	3.29x
EV / Revenue	3.74x	3.23x	3.21x	6.22x	5.81x	4.47x	3.73x	3.19x
EV / EBITDA	12.2x	8.03x	8.2x	13.3x	13.4x	9.76x	8.18x	6.81x
EV / EBIT	-44.8x	63.9x	28.6x	28.5x	26.7x	17.7x	14x	10.8x
EV / FCF	234x	-	-	-	21.7x	33x	21.2x	16.1x
FCF Yield	0.43%	-	-	-	4.6%	3.03%	4.71%	6.2%
Dividend per Share ²	-	-	0.7	3	3	4	4.77	5.87
Rate of return	-	-	0.78%	1.39%	1.32%	2.21%	2.64%	3.24%
EPS ²	-1.38	0.69	2.38	5.94	6.65	7.995	9.97	11.74
Distribution rate	-	-	29.4%	50.5%	45.1%	50%	47.8%	50%
Net sales ¹	641.1	843.6	1,022	1,192	1,344	1,396	1,632	1,848
EBITDA ¹	196.7	339.7	400.1	558	583.5	639.5	744.5	864.5
EBIT ¹	-53.5	42.7	114.9	260.5	292.3	353	435	543.5
Net income ¹	-47.3	23.8	81.57	203.5	227.8	272	337.5	422.5
Net Debt ¹	459.7	395.9	185.7	9.2	-12.5	155	7	-198
Reference price ²	56.50	68.00	90.30	216.00	228.00	181.00	181.00	181.00
Nbr of stocks (in thousands)	34,283	34,283	34,283	34,283	34,283	33,618	-	-
Announcement Date	2/23/22	2/28/23	2/23/24	2/21/25	2/12/26	-	-	-

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.($)
RAYSEARCH LABORATORIES AB	22.64x	4.47x	9.76x	2.21%	606M
THERMO FISHER SCIENTIFIC, INC.	32.54x	5.7x	21.86x	0.28%	242B
DANAHER CORPORATION	36.27x	6.5x	20.6x	0.66%	150B
INTUITIVE SURGICAL, INC.	42.48x	11.22x	24.76x	-.--%	138B
BOSTON SCIENTIFIC CORPORATION	16.11x	3.32x	10.81x	-.--%	61.74B
EDWARDS LIFESCIENCES CORPORATION	33.65x	6.72x	21.27x	-.--%	49.08B
SIEMENS HEALTHINEERS AG	18.6x	2.27x	11.53x	2.71%	47.43B
AGILENT TECHNOLOGIES, INC.	32.68x	6.47x	21.96x	0.62%	47.3B
VEEVA SYSTEMS INC.	41.85x	10.08x	22.22x	-.--%	44.25B
WATERS CORPORATION	74.44x	7.11x	21.64x	-.--%	41.78B
Average	35.13x	6.39x	18.64x	0.65%	82.32B
Weighted average by Cap.	35.55x	6.81x	20.66x	0.4%