How Much Is Thorsén Ledarutveckling AB Worth?
Thorsén Ledarutveckling AB - Company Valuation
Combines filings, registry risk signals, and versioned market evidence. Learn More ↗ Opens in a New Tab
Enterprise Value
3,581,997 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 3,581,997 kr
- Revenue Multiple
- 1,766,141 kr
- Range
- 2,810,975 kr–4,725,479 kr
- Evidence StrengthShows how strongly available evidence supports the result. Learn More ↗ Opens in a New Tab
- Low
- Based on FY
- 2025
- Valuation Date
- Business StrengthSummarises business strength from financial and public-record signals. Learn More ↗ Opens in a New Tab
- B+
- Altman Z″Indicates financial-distress risk. A higher score is stronger. Learn More ↗ Opens in a New Tab
- 8.26
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Thorsén Ledarutveckling AB
- Registration
- SE · 5592328362
- Covers
- Not stated in the filing
- Filings Used
- 6 · FY 2025, 2024, 2023, 2022, 2021, 2020
Valuation by Method
Capitalised Earnings (EV/EBITDA)
3.6m kr
Revenue Multiple
1.8m kr
0 kr
900k kr
1.8m kr
2.7m kr
3.6m kr
Industry: NACE 70 · 2 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- 262,539 kr
- Industry EV / EBITDA
- 13.6×
- EV / EBITDA Multiple
- 13.6×
- Industry Revenue Multiple
- 1.89×
- Revenue Multiple
- 1.89×
- Enterprise Value
- 3,581,997 kr
- Value Before Discount
- 3,581,997 kr
Key Ratios
- Current RatioCurrent assets divided by current liabilities. Learn More ↗ Opens in a New Tab
- 3.96×
- Quick RatioCurrent assets minus inventory, divided by current liabilities. Learn More ↗ Opens in a New Tab
- -
- Debt / EquityTotal liabilities divided by equity. Learn More ↗ Opens in a New Tab
- 0.29×
- Equity RatioEquity as a share of total assets. Learn More ↗ Opens in a New Tab
- 77.8%
- Interest CoverageEBIT divided by interest expense. Learn More ↗ Opens in a New Tab
- ≥ 100.00×
- Gross MarginGross profit as a share of revenue. Learn More ↗ Opens in a New Tab
- -
- Net Profit MarginNet profit as a share of revenue. Learn More ↗ Opens in a New Tab
- 23.2%
- Return on EquityNet profit as a share of owners' equity. Learn More ↗ Opens in a New Tab
- 15.9%
- Return on AssetsNet profit as a share of total assets. Learn More ↗ Opens in a New Tab
- 12.4%
- Revenue CAGRAverage annual revenue growth over the available period. Learn More ↗ Opens in a New Tab
- 4.8%
Asset Distribution
Intangible AssetsCashReceivablesOther Assets
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
1.8m kr
1.4m kr
900k kr
450k kr
0 kr
202620272028
OptimisticBaseConservative
A comparison between a company and a defined peer group. Learn More ↗ Opens in a New Tab
Revenue vs Industry Peers
- Scandic Hotels Group AB
- 22,289,000,000 kr
- Volati AB
- 8,419,000,000 kr
- Magnus Raz Affärsutveckling AB
- 2,965,394 kr
- Nora Insights AB
- 1,737,875 kr
- Bro-Mare AB
- 1,432,123 kr
- Thorsén Ledarutveckling AB ★
- 1,362,228 kr
- PT Förvaltning Narva AB
- 4,999 kr
Earnings before interest, taxes, depreciation, and amortisation. Learn More ↗ Opens in a New Tab
Revenue, Profit & EBITDA
1.6m kr
1.2m kr
800k kr
400k kr
0 kr
20212022202320242025
RevenueEBITDANet Profit
Versus Industry Median
1.4m kr
1.1m kr
700k kr
350k kr
0 kr
RevenueNet Profit
This CompanyIndustry Median