Valuation Tobii Dynavox AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-01-16 pm EST			5-day change	1st Jan Change
104.80 ^SEK	+1.65%		+2.04%	+2.75%

Jan. 16	SEB Lists Nordic Favorites for Q1, Highlights a Swedish Quartet of Smaller Companies as Most Interesting	FW
Jan. 14	Strand Small Cap Fund Rises 1.25 Percent in December - Positive Year-End Performance	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,377	2,234	4,414	6,564	11,201	11,201	-
Change	-	-33.84%	97.56%	48.69%	70.65%	0%	-
Enterprise Value (EV) ¹	3,377	2,756	5,026	7,221	11,929	11,620	11,280
Change	-	-18.38%	82.35%	43.66%	65.21%	-2.59%	-2.92%
P/E ratio	107x	46.3x	42.5x	45.7x	70.6x	31.1x	23.2x
PBR	-	10.7x	15x	14.6x	16.8x	10.8x	7.33x
PEG	-	0.9x	0x	1.2x	8.47x	0x	0.7x
Capitalization / Revenue	-	1.84x	2.74x	3.33x	4.5x	3.74x	3.1x
EV / Revenue	-	2.27x	3.12x	3.66x	4.8x	3.88x	3.12x
EV / EBITDA	-	13.4x	15.9x	16.9x	23.3x	15.5x	12.3x
EV / EBIT	-	33.6x	32.4x	31.5x	42.9x	23.6x	17.6x
EV / FCF	-	-27.3x	35.4x	72.9x	311x	31.7x	22.1x
FCF Yield	-	-3.66%	2.83%	1.37%	0.32%	3.16%	4.52%
Dividend per Share ²	-	-	-	-	0.1733	0.4433	1.745
Rate of return	-	-	-	-	0.17%	0.42%	1.67%
EPS ²	0.3	0.46	0.99	1.37	1.484	3.367	4.518
Distribution rate	-	-	-	-	11.7%	13.2%	38.6%
Net sales ¹	-	1,216	1,613	1,972	2,486	2,997	3,612
EBITDA ¹	-	206	317	428	511.9	747.7	913.5
EBIT ¹	-	82	155	229	278.1	492.7	642.4
Net income ¹	29.8	49	104	146	151.1	331.9	443.3
Net Debt ¹	-	522	612	657	728	418.5	79.35
Reference price ²	32.21	21.31	42.10	62.60	104.80	104.80	104.80
Nbr of stocks (in thousands)	104,851	104,851	104,851	104,851	106,880	106,880	-
Announcement Date	2/8/22	2/8/23	2/8/24	2/5/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOBII DYNAVOX AB	70.61x	4.78x	23.23x	0.25%	1.21B
CDW CORPORATION	16.45x	1x	10.75x	1.9%	17.15B
UNISPLENDOUR CORPORATION LIMITED	38.22x	0.99x	22.88x	0.33%	11.11B
MOBILEYE GLOBAL INC.	-22.26x	3.6x	19.49x	-.--%	8.54B
TSINGHUA TONGFANG CO., LTD.	-120.25x	-	-	-	4.63B
HANSHOW TECHNOLOGY CO., LTD.	53.33x	-	-	-	4.61B
SHENZHEN INTELLIFUSION TECHNOLOGIES CO., LTD.	-86.66x	-	-	-	4.33B
TATA TECHNOLOGIES LIMITED	50.83x	4.75x	29.35x	1.87%	2.91B
DIEBOLD NIXDORF, INCORPORATED	26.53x	0.8x	6.28x	-	2.51B
Average	2.98x	2.65x	18.66x	0.87%	6.33B
Weighted average by Cap.	2.29x	1.86x	16.91x	1.03%