TOBII DYNAVOX AB |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.70 SEK | -0.43% |
|
-6.82% | +11.34% |
| Feb. 06 | Redeye raises motivated value for Dynavox to SEK 76 (70) | FW |
| Feb. 06 | Kepler Cheuvreux raises target price for Dynavox to SEK 85 (75), reiterates Buy | FW |
Company Valuation: Tobii Dynavox AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,377 | 2,234 | 4,414 | 7,308 | 7,308 | - |
| Change | - | -33.84% | 97.56% | 65.56% | 0% | - |
| Enterprise Value (EV) 1 | 3,377 | 2,756 | 5,026 | 7,885 | 7,810 | 7,513 |
| Change | - | -18.38% | 82.35% | 56.87% | -0.95% | -3.8% |
| P/E ratio | 107x | 46.3x | 42.5x | 45.7x | 29.5x | 23.8x |
| PBR | - | 10.7x | 15x | 16.6x | 10.4x | 8.24x |
| PEG | - | 0.9x | 0x | 1.2x | 0.4x | 1x |
| Capitalization / Revenue | - | 1.84x | 2.74x | 3.33x | 3.12x | 2.77x |
| EV / Revenue | - | 2.27x | 3.12x | 4.06x | 3.33x | 2.85x |
| EV / EBITDA | - | 13.4x | 15.9x | 18.8x | 14x | 11.8x |
| EV / EBIT | - | 33.6x | 32.4x | 34.8x | 23.7x | 18.4x |
| EV / FCF | - | -27.3x | 35.4x | 79.6x | 31.4x | 22.4x |
| FCF Yield | - | -3.66% | 2.83% | 1.26% | 3.19% | 4.47% |
| Dividend per Share 2 | - | - | - | 0.305 | 0.96 | 1.135 |
| Rate of return | - | - | - | 0.44% | 1.38% | 1.63% |
| EPS 2 | 0.3 | 0.46 | 0.99 | 1.37 | 2.365 | 2.927 |
| Distribution rate | - | - | - | 21.7% | 40.6% | 38.8% |
| Net sales 1 | - | 1,216 | 1,613 | 1,972 | 2,344 | 2,634 |
| EBITDA 1 | - | 206 | 317 | 428 | 556.5 | 636.7 |
| EBIT 1 | - | 82 | 155 | 229 | 329.5 | 407.2 |
| Net income 1 | 29.8 | 49 | 104 | 146 | 244.5 | 306.1 |
| Net Debt 1 | - | 522 | 612 | 576.7 | 502 | 205.1 |
| Reference price 2 | 32.21 | 21.31 | 42.10 | 69.70 | 69.70 | 69.70 |
| Nbr of stocks (in thousands) | 104,851 | 104,851 | 104,851 | 104,851 | 104,851 | - |
| Announcement Date | 2/8/22 | 2/8/23 | 2/8/24 | 2/5/25 | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E ratio (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 49.55x | 4.06x | 18.75x | 0.44% | 668M | ||
| 24.08x | 1.46x | 14.51x | 1.31% | 25.59B | ||
| -4.23x | 7.05x | 49.49x | -.--% | 13.03B | ||
| 34.87x | 1.14x | 19.17x | 0.46% | 11.08B | ||
| 46.78x | 5.74x | 31.62x | 1.36% | 3.59B | ||
| 188.75x | - | - | - | 3.47B | ||
| -47.2x | - | - | - | 3.14B | ||
| -23.04x | 15.5x | 52.79x | -.--% | 2.97B | ||
| 113.53x | - | - | - | 2.44B | ||
| Average | 42.57x | 5.82x | 31.06x | percentage-no-prefix | 7.33B | |
| Weighted average by Cap. | 28.26x | 3.71x | 26.55x | percentage-no-prefix |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DYVOX Stock
- Valuation Tobii Dynavox AB