How Much Is Erik Westin Form AB Worth?
Erik Westin Form AB - Company Valuation
Enterprise Value
179,482 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 179,482 kr
- Revenue Multiple
- 453,380 kr
- Range
- 140,849 kr–236,779 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- B
- Altman Z″
- 10.04
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Erik Westin Form AB
- Registration
- SE · 5591663231
- Covers
- Not stated in the filing
- Filings Used
- 7 · FY 2025, 2024, 2023, 2022, 2021, 2020, 2019
Valuation by Method
Capitalised Earnings (EV/EBITDA)
179.5k kr
Revenue Multiple
453.4k kr
0 kr
150k kr
300k kr
450k kr
600k kr
Industry: NACE 63 · 1 Europe industry cohort
Methodology & Assumptions
- Maintainable EBITDA
- 33,532 kr
- Industry EV / EBITDA
- 5.4×
- EV / EBITDA Multiple
- 5.4×
- Industry Revenue Multiple
- 0.70×
- Revenue Multiple
- 0.70×
- Enterprise Value
- 179,482 kr
- Value Before Discount
- 179,482 kr
Key Ratios
- Current Ratio
- 6.38×
- Quick Ratio
- -
- Debt / Equity
- 0.46×
- Equity Ratio
- 68.6%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 4.5%
- Return on Equity
- 4.9%
- Return on Assets
- 3.3%
- Revenue CAGR
- -7.7%
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
600k kr
450k kr
300k kr
150k kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- Meltwater Sweden AB
- 161,668,666 kr
- Bolt Services AB
- 89,041,116 kr
- Erik Westin Form AB ★
- 588,282 kr
- Heydays AB
- 553,323 kr
- Carlsam AB
- 97,694 kr
Revenue, Profit & EBITDA
1m kr
750k kr
500k kr
250k kr
0 kr
20212022202320242025
RevenueEBITDANet Profit
Versus Industry Median
600k kr
450k kr
300k kr
150k kr
0 kr
RevenueNet Profit
This CompanyIndustry Median