Valuation Starbreeze AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2024-09-06 pm EDT			5-day change	1st Jan Change
0.2598 ^SEK	-1.52%		-1.74%	-44.49%

Aug. 20	Starbreeze AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
Jul. 02	Starbreeze AB Provides Update on Operation Medic Bag	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	612.9	783.3	727.4	1,140	695.8	385.1	-	-
Change	-	27.8%	-7.14%	56.75%	-38.98%	-44.65%	-	-
Enterprise Value (EV) ¹	612.9	783.3	727.4	1,140	348.5	143.4	398.1	385.1
Change	-	27.8%	-7.14%	56.75%	-69.44%	-58.86%	177.69%	-3.27%
P/E ratio	-1.53x	-3.89x	-	-	2.46x	-1.86x	-5.2x	-4.33x
PBR	99.7x	-	-	-	0.77x	0.56x	0.63x	-
PEG	-	0.1x	-	-	-	0x	0.1x	-0.2x
Capitalization / Revenue	2.19x	-	5.79x	8.94x	1.1x	2.03x	2.64x	0.72x
EV / Revenue	2.19x	-	5.79x	8.94x	0.55x	0.75x	2.73x	0.72x
EV / EBITDA	2.45x	-	-	17.2x	0.79x	1.79x	16.8x	1.07x
EV / EBIT	-4.44x	-	-13.5x	169x	1.83x	-0.73x	-5x	5.49x
EV / FCF	-13.1x	-	-	-14.5x	-28.1x	-1.09x	-1.69x	-18.3x
FCF Yield	-7.64%	-	-	-6.89%	-3.56%	-92.1%	-59%	-5.45%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.22	-0.28	-	-	0.19	-0.14	-0.05	-0.06
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	280	-	125.7	127.6	633.5	190.2	145.6	537.6
EBITDA ¹	249.8	-	-	66.38	439.3	80.15	23.65	358.8
EBIT ¹	-138.1	-	-53.72	6.746	190.3	-195.4	-79.65	70.2
Net income ¹	-401.1	-130	-	-59.81	207.6	-192.6	-74.5	76
Net Debt ¹	-	-	-	-	-347.3	-241.8	13	-
Reference price ²	1.8630	1.0890	1.0020	1.5790	0.4680	0.2598	0.2598	0.2598
Nbr of stocks (in thousands)	329,368	724,595	724,609	724,609	1,476,762	1,476,762	-	-
Announcement Date	2/11/20	2/16/21	2/16/22	2/16/23	2/15/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
STARBREEZE AB	-1.86x	0.75x	1.79x	-	37.51M
MICROSOFT CORPORATION	30.43x	10.48x	19.8x	+0.81%	2,986B
SYNOPSYS, INC.	47.67x	11.16x	26.73x	-.--%	71.27B
CADENCE DESIGN SYSTEMS, INC.	61.7x	14.55x	31.9x	-.--%	67.78B
PALANTIR TECHNOLOGIES INC.	163.65x	23x	63.38x	-.--%	67.92B
THE TRADE DESK, INC.	137.29x	19.52x	46.91x	-.--%	49.31B
DASSAULT SYSTÈMES SE	36.66x	6.77x	19x	+0.75%	48.91B
SEA LIMITED	92.07x	2.51x	21.66x	-.--%	44.33B
ATLASSIAN CORPORATION	-181.28x	7.8x	33.76x	-.--%	41.95B
ROBLOX CORPORATION	-26.77x	6.44x	41.13x	-.--%	28.24B
Average	35.96x	10.30x	30.61x	+0.17%	340.56B
Weighted average by Cap.	33.43x	10.73x	21.81x	+0.72%