|
Market Closed -
Nasdaq Stockholm
00:00:00 29/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 367.00 SEK | +1.16% |
|
-0.54% | +35.83% |
| 08-28 | Calendar Monday, August 31 - Friday, September 4 | FW |
| 08-28 | Nordnet's fund savers keep buying index funds | FW |
Company Valuation: Nordnet AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 43,400 | 37,681 | 42,948 | 59,141 | 67,357 | 91,204 | - | - |
| Change | - | -13.18% | 13.98% | 37.7% | 13.89% | 35.4% | - | - |
| Enterprise Value (EV) 1 | 39,150 | 33,954 | 38,755 | 55,356 | 62,682 | 89,103 | 87,517 | 85,763 |
| Change | - | -13.27% | 14.14% | 42.83% | 13.24% | 42.15% | -1.78% | -2% |
| P/E | 22.4x | 23.8x | 17.4x | 21.6x | 22.9x | 25.3x | 22.5x | 20.1x |
| PBR | 7.25x | 6.24x | 5.55x | 7.44x | 8.02x | 9.92x | 8.82x | 7.79x |
| PEG | - | -1.3x | 0.3x | 2.1x | 2.56x | 1.1x | 1.8x | 1.7x |
| Capitalization / Revenue | 12x | 11.1x | 9.44x | 11.5x | 12.5x | 14.3x | 12.9x | 11.8x |
| EV / Revenue | 10.8x | 10x | 8.52x | 10.7x | 11.6x | 14x | 12.4x | 11.1x |
| EV / EBITDA | 14.8x | 15x | 11.3x | 14.6x | 15.8x | 18.7x | 15.9x | 14x |
| EV / EBIT | 15.7x | 16.2x | 11.9x | 15.8x | 16.8x | 19.5x | 17.3x | 15.2x |
| EV / FCF | - | - | - | 9.46x | 5.11x | 132x | 21.4x | 18.7x |
| FCF Yield | - | - | - | 10.6% | 19.6% | 0.76% | 4.68% | 5.36% |
| Dividend per Share 2 | 5.56 | 4.6 | 7.2 | 8.1 | 8.6 | 10.09 | 11.46 | 12.73 |
| Rate of return | 3.2% | 3.05% | 4.21% | 3.45% | 3.18% | 2.75% | 3.12% | 3.47% |
| EPS 2 | 7.75 | 6.33 | 9.83 | 10.85 | 11.82 | 14.52 | 16.34 | 18.25 |
| Distribution rate | 71.7% | 72.7% | 73.2% | 74.7% | 72.8% | 69.5% | 70.1% | 69.7% |
| Net sales 1 | 3,628 | 3,382 | 4,550 | 5,152 | 5,384 | 6,372 | 7,052 | 7,745 |
| EBITDA 1 | 2,650 | 2,263 | 3,430 | 3,790 | 3,962 | 4,775 | 5,514 | 6,138 |
| EBIT 1 | 2,488 | 2,091 | 3,251 | 3,506 | 3,736 | 4,566 | 5,064 | 5,626 |
| Net income 1 | 1,985 | 1,652 | 2,579 | 2,814 | 3,015 | 3,619 | 4,054 | 4,507 |
| Net Debt 1 | -4,250 | -3,726 | -4,193 | -3,785 | -4,675 | -2,101 | -3,687 | -5,441 |
| Reference price 2 | 173.60 | 150.95 | 171.00 | 234.80 | 270.20 | 367.00 | 367.00 | 367.00 |
| Nbr of stocks (in thousands) | 250,000 | 249,625 | 251,159 | 251,877 | 249,287 | 248,512 | - | - |
| Announcement Date | 3/2/22 | 31/1/23 | 30/1/24 | 28/1/25 | 28/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.28x | 13.98x | 18.66x | 2.75% | 9.51B | |
| 14.15x | - | - | 1.76% | 951B | |
| 13.32x | - | - | 1.91% | 436B | |
| 6.28x | - | - | 5.01% | 397B | |
| 12.67x | - | - | 4.12% | 355B | |
| 5.98x | - | - | 5.17% | 314B | |
| 17.7x | - | - | 2.39% | 283B | |
| 6.28x | - | - | 5.11% | 279B | |
| 11.87x | - | - | 2.2% | 262B | |
| 14.73x | - | - | 2.69% | 257B | |
| Average | 12.82x | 13.98x | 18.66x | 3.31% | 354.41B | |
| Weighted average by Cap. | 11.86x | 13.98x | 18.66x | 3.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SAVE Stock
- Valuation Nordnet AB
Select your edition
All financial news and data tailored to specific country editions
