How Much Is Quadpak AB Worth?
Quadpak AB - Company Valuation
Enterprise Value
60,643,518 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 60,643,518 kr
- Revenue Multiple
- 58,548,293 kr
- Range
- 47,590,060 kr–80,002,775 kr
- Evidence Strength
- Low
- Based on FY
- 2023
- Valuation Date
- Business Strength
- C+
- Altman Z″
- 5.19
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Quadpak AB
- Registration
- SE · 5566816632
- Covers
- Not stated in the filing
- Filings Used
- 4 · FY 2023, 2022, 2021, 2020
Valuation by Method
Capitalised Earnings (EV/EBITDA)
60.6m kr
Revenue Multiple
58.5m kr
0 kr
20m kr
40m kr
60m kr
80m kr
Industry: NACE 22 · 1 Europe industry cohort
Methodology & Assumptions
- Maintainable EBITDA
- 10,011,495 kr
- Industry EV / EBITDA
- 6.1×
- EV / EBITDA Multiple
- 6.1×
- Industry Revenue Multiple
- 0.73×
- Revenue Multiple
- 0.73×
- Enterprise Value
- 60,643,518 kr
- Net Debt
- -7,721,364 kr
- Value Before Discount
- 60,643,518 kr
Key Ratios
- Current Ratio
- 1.73×
- Quick Ratio
- 1.07×
- Debt / Equity
- 1.37×
- Equity Ratio
- 42.2%
- Interest Coverage
- 10.45×
- Gross Margin
- -
- Net Profit Margin
- 8.6%
- Return on Equity
- 41.8%
- Return on Assets
- 17.6%
- Revenue CAGR
- 36.2%
Asset Distribution
Fixed AssetsCashReceivablesInventoriesOther Assets
Liability Maturity
Short-Term
3-Year Revenue Scenarios
260m kr
195m kr
130m kr
65m kr
0 kr
202420252026
OptimisticBaseConservative
Revenue vs Industry Peers
- BEWI Insulation Sverige AB
- 417,133,000 kr
- Finnfoam AB
- 367,710,778 kr
- Quadpak AB ★
- 93,412,938 kr
- GP World AB
- 16,423,676 kr
- Aktiebolaget JR Plast i Ljusdal
- 1,164,953 kr
- Virecplattan AB
- 844,170 kr
Revenue, Profit & EBITDA
100m kr
75m kr
50m kr
25m kr
0 kr
2020202120222023
RevenueEBITDANet Profit
Versus Industry Median
100m kr
75m kr
50m kr
25m kr
0 kr
RevenueNet Profit
This CompanyIndustry Median