How Much Is FormalProof AB Worth?
FormalProof AB - Company Valuation
Enterprise Value
5,441,849 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 5,441,849 kr
- Revenue Multiple
- 3,773,400 kr
- Range
- 4,270,496 kr–7,179,053 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- B
- Altman Z″
- 10.38
- Risks
- Limited HistoryInsufficient Data
Scope & Evidence
- Company
- FormalProof AB
- Registration
- SE · 5595093708
- Covers
- Not stated in the filing
- Filings Used
- 1 · FY 2025
Valuation by Method
Capitalised Earnings (EV/EBITDA)
5.4m kr
Revenue Multiple
3.8m kr
0 kr
1.5m kr
3m kr
4.5m kr
6m kr
Industry: NACE 62 · 3 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- 452,448 kr
- Industry EV / EBITDA
- 12.0×
- EV / EBITDA Multiple
- 12.0×
- Industry Revenue Multiple
- 2.38×
- Revenue Multiple
- 2.38×
- Enterprise Value
- 5,441,849 kr
- Value Before Discount
- 5,441,849 kr
Key Ratios
- Current Ratio
- 2.97×
- Quick Ratio
- -
- Debt / Equity
- 0.89×
- Equity Ratio
- 52.8%
- Interest Coverage
- ≥ 100.00×
- Gross Margin
- -
- Net Profit Margin
- 22.5%
- Return on Equity
- 93.5%
- Return on Assets
- 49.4%
- Revenue CAGR
- -
Asset Distribution
Fixed AssetsCashOther Assets
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
2m kr
1.5m kr
1m kr
500k kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- Atea Sverige AB
- 13,328,201,408 kr
- Vivicta AB
- 4,755,661,000 kr
- FormalProof AB ★
- 1,587,218 kr
- Holit AB
- 1,450,731 kr
- uxare.design HT AB
- 162,051 kr
Revenue, Profit & EBITDA
1.6m kr
1.2m kr
800k kr
400k kr
0 kr
2025
RevenueEBITDANet Profit
Versus Industry Median
1.6m kr
1.2m kr
800k kr
400k kr
0 kr
RevenueNet Profit
This CompanyIndustry Median