Switch theme
Sign up to access all valuation multiples
Asmodee Group AB is an entertainment company specializing in tabletop games, miniatures board games, card games, and others to bring people together through great games and amazing stories.
n/a
LTM Revenue $1.4B
LTM EBITDA $240M
$3.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Asmodée has a last 12-month revenue of $1.4B and a last 12-month EBITDA of $240M.
In the most recent fiscal year, Asmodée achieved revenue of $128M and an EBITDA of $25.2M.
Asmodée expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Asmodée valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $121M | $128M | XXX | XXX | XXX |
| Gross Profit | n/a | n/a | XXX | XXX | XXX |
| Gross Margin | NaN% | NaN% | XXX | XXX | XXX |
| EBITDA | $25.8M | $25.2M | XXX | XXX | XXX |
| EBITDA Margin | 21% | 20% | XXX | XXX | XXX |
| Net Profit | n/a | $10.8M | XXX | XXX | XXX |
| Net Margin | NaN% | 8% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Asmodée's stock price is SEK 91 (or $9).
Asmodée has current market cap of SEK 21.2B (or $2.1B), and EV of SEK 31.1B (or $3.1B).
See Asmodée trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.1B | $2.1B | XXX | XXX | XXX | XXX | $0.39 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Asmodée has market cap of $2.1B and EV of $3.1B.
Asmodée's trades at 2.1x LTM EV/Revenue multiple, and 12.9x LTM EBITDA.
Analysts estimate Asmodée's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Asmodée and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.1B | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 16.6x | XXX | XXX | XXX |
| P/E | 899.4x | XXX | XXX | XXX |
| P/E/Growth | 1.5x | XXX | XXX | XXX |
| EV/FCF | 33.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpAsmodée's NTM/LTM revenue growth is 6%
Asmodée's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Asmodée's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Asmodée's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Asmodée and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 6% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 23% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 96% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Tonies | XXX | XXX | XXX | XXX | XXX | XXX |
| United Labels | XXX | XXX | XXX | XXX | XXX | XXX |
| POP MART | XXX | XXX | XXX | XXX | XXX | XXX |
| Character Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Games Workshop Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Asmodée acquired XXX companies to date.
Last acquisition by Asmodée was XXXXXXXX, XXXXX XXXXX XXXXXX . Asmodée acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| Where is Asmodée headquartered? | Asmodée is headquartered in Sweden. |
| Is Asmodée publicy listed? | Yes, Asmodée is a public company listed on STO. |
| What is the stock symbol of Asmodée? | Asmodée trades under ASMDEE B ticker. |
| When did Asmodée go public? | Asmodée went public in 2025. |
| Who are competitors of Asmodée? | Similar companies to Asmodée include e.g. Tonies, United Labels, POP MART, Character Group. |
| What is the current market cap of Asmodée? | Asmodée's current market cap is $2.1B |
| What is the current revenue of Asmodée? | Asmodée's last 12-month revenue is $1.4B. |
| What is the current EBITDA of Asmodée? | Asmodée's last 12-month EBITDA is $240M. |
| What is the current EV/Revenue multiple of Asmodée? | Current revenue multiple of Asmodée is 2.1x. |
| What is the current EV/EBITDA multiple of Asmodée? | Current EBITDA multiple of Asmodée is 12.9x. |
| What is the current revenue growth of Asmodée? | Asmodée revenue growth between 2023 and 2024 was 6%. |
| Is Asmodée profitable? | Yes, Asmodée is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
