Valuation Hacksaw AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 01:00:00 14/03/2026 HKT			5-day change	1st Jan Change
58.69 ^SEK	-1.03%		+0.81%	-7.49%

03-13	Dometic shares plunge after dividend scrapped, OMXS30 index edges up 0.1 percent	FW
03-12	Hacksaw Gaming gets licence in Connecticut, United States	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Capitalization ¹	1,697	1,573	-	-
Change	-	-7.33%	-	-
Enterprise Value (EV) ¹	1,697	1,389	1,313	1,230
Change	-	-18.13%	-5.52%	-6.29%
P/E ratio	11.8x	8.21x	6.4x	5.25x
PBR	-	6.8x	4.77x	3.86x
PEG	-0.1x	0.2x	0.2x	0.2x
Capitalization / Revenue	8.59x	6.11x	4.73x	3.78x
EV / Revenue	8.59x	5.4x	3.95x	2.96x
EV / EBITDA	10.2x	6.57x	4.84x	3.66x
EV / EBIT	10.5x	6.77x	4.98x	3.76x
EV / FCF	-	8.03x	5.63x	4.05x
FCF Yield	-	12.5%	17.8%	24.7%
Dividend per Share ²	-	0.4933	0.65	0.75
Rate of return	-	9.07%	12%	13.8%
EPS ²	0.496	0.6622	0.8498	1.035
Distribution rate	-	74.5%	76.5%	72.5%
Net sales ¹	197.5	257.4	332.4	416.2
EBITDA ¹	166	211.3	271.2	336.2
EBIT ¹	161.4	205.2	263.7	327.4
Net income ¹	133.6	192	245.1	299.4
Net Debt ¹	-	-183.3	-260	-342.5
Reference price ²	5.868	5.438	5.438	5.438
Nbr of stocks (in thousands)	289,196	289,196	-	-
Announcement Date	17/2/26	-	-	-

¹EUR in Million²EUR

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.($)
HACKSAW AB	8.21x	5.4x	6.57x	9.07%	1.8B
FTI CONSULTING, INC.	17.61x	1.27x	11.62x	-	4.88B
BAYCURRENT, INC.	17.48x	3.97x	10.89x	2.27%	4.1B
ICF INTERNATIONAL, INC.	11.6x	-	-	-	1.28B
NIHON M&A CENTER HOLDINGS INC.	17.1x	3.5x	9.46x	4.54%	1.27B
SHANGHAI RESEARCH INSTITUTE OF BUILDING SCIENCES GROUP CO., LTD.	19.14x	-	-	-	975M
FUNAI SOKEN HOLDINGS INCORPORATED	14.92x	-	-	3.95%	639M
Average	15.15x	3.53x	9.63x	4.96%	2.13B
Weighted average by Cap.	15.87x	3.04x	10.39x	4.35%