Valuation Nordnet AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 01:43:33 22/07/2026 HKT			5-day change	1st Jan Change
33.18 ^EUR	+0.79%		+0.55%	+32.21%

02:56pm	Handelsbanken raises target price for Nordnet to 417 kronor (402), reiterates buy - BN	FW
01:17pm	Berenberg raises Nordnet price target to 415 kronor (400), reiterates buy	FW

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	90,607	-	-
Change	-	-13.18%	13.98%	37.7%	13.89%	34.52%	-	-
Enterprise Value (EV) ¹	39,150	33,954	38,755	55,356	62,682	88,506	86,920	85,166
Change	-	-13.27%	14.14%	42.83%	13.24%	41.2%	-1.79%	-2.02%
P/E	22.4x	23.8x	17.4x	21.6x	22.9x	25.2x	22.6x	20.3x
PBR	7.25x	6.24x	5.55x	7.44x	8.02x	9.96x	8.85x	7.8x
PEG	-	-1.3x	0.3x	2.1x	2.56x	1.1x	1.9x	1.8x
Capitalization / Revenue	12x	11.1x	9.44x	11.5x	12.5x	14.3x	13.1x	11.9x
EV / Revenue	10.8x	10x	8.52x	10.7x	11.6x	14x	12.5x	11.2x
EV / EBITDA	14.8x	15x	11.3x	14.6x	15.8x	18.2x	16.8x	14.7x
EV / EBIT	15.7x	16.2x	11.9x	15.8x	16.8x	19.6x	17.5x	15.4x
EV / FCF	-	-	-	9.46x	5.11x	131x	21.2x	18.5x
FCF Yield	-	-	-	10.6%	19.6%	0.76%	4.71%	5.4%
Dividend per Share ²	5.56	4.6	7.2	8.1	8.6	9.994	11.24	12.48
Rate of return	3.2%	3.05%	4.21%	3.45%	3.18%	2.74%	3.08%	3.42%
EPS ²	7.75	6.33	9.83	10.85	11.82	14.46	16.14	17.96
Distribution rate	71.7%	72.7%	73.2%	74.7%	72.8%	69.1%	69.6%	69.5%
Net sales ¹	3,628	3,382	4,550	5,152	5,384	6,325	6,937	7,622
EBITDA ¹	2,650	2,263	3,430	3,790	3,962	4,861	5,188	5,786
EBIT ¹	2,488	2,091	3,251	3,506	3,736	4,512	4,968	5,529
Net income ¹	1,985	1,652	2,579	2,814	3,015	3,605	4,003	4,434
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	364.60	364.60	364.60
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

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.($)
JPMORGAN CHASE & CO.	13.42x	-	-	1.86%	901B
BANK OF AMERICA CORPORATION	12.94x	-	-	1.96%	424B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.96x	-	-	5.2%	387B
HSBC HOLDINGS PLC	12.26x	-	-	4.21%	341B
ROYAL BANK OF CANADA	18.62x	-	-	2.29%	292B
CHINA CONSTRUCTION BANK CORPORATION	5.67x	-	-	5.38%	298B
WELLS FARGO & COMPANY	11.89x	-	-	2.21%	261B
BANK OF CHINA LIMITED	6.01x	-	-	5.21%	270B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.14x	-	-	2.8%	240B
Average	11.21x			3.46%	379.44B
Weighted average by Cap.	11.52x			3.19%