How Much Is Salong Innovation AB Worth?
Salong Innovation AB - Company Valuation
Enterprise Value
9,167,932 kr
- Range
- 6,722,406 kr–16,235,154 kr
- Evidence Strength
- Low
- Based on FY
- 2023
- Valuation Date
- Business Strength
- C+
- Altman Z″
- 6.85
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Salong Innovation AB
- Registration
- SE · 5569800708
- Covers
- Not stated in the filing
- Filings Used
- 5 · FY 2023, 2022, 2021, 2020, 2019
Industry: NACE 96 · 2 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- 482,113 kr
- Industry EV / EBITDA
- 13.8×
- Industry Revenue Multiple
- 2.22×
- Revenue Multiple
- 2.22×
- Enterprise Value
- 9,167,932 kr
- Value Before Discount
- 9,167,932 kr
Key Ratios
- Current Ratio
- 2.89×
- Quick Ratio
- 2.79×
- Debt / Equity
- 2.33×
- Equity Ratio
- 30.0%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 9.1%
- Return on Equity
- 76.4%
- Return on Assets
- 23.0%
- Revenue CAGR
- 6.7%
Asset Distribution
CashReceivablesInventoriesOther Assets
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
6m kr
4.5m kr
3m kr
1.5m kr
0 kr
202420252026
OptimisticBaseConservative
Revenue vs Industry Peers
- Ultimo Hår & Co Aktiebolag
- 28,599,219 kr
- Rinse & Wash Sthlm AB
- 28,103,420 kr
- Salong Innovation AB ★
- 4,205,584 kr
Revenue, Profit & EBITDA
6m kr
4.5m kr
3m kr
1.5m kr
0 kr
20192020202120222023
RevenueEBITDANet Profit
Versus Industry Median
6m kr
4.5m kr
3m kr
1.5m kr
0 kr
RevenueNet Profit
This CompanyIndustry Median