Switch theme
Sign up to access all valuation multiples
Exsitec Holding AB provides information technology services. The business activities of the company include IT support by providing support, management, and further development of the IT systems of the customers. The company offers e-commerce solutions, software development, IT training, and other related services. The group’s operations are managed and reported based on the three operating segments: Sweden, Norway, and Other Nordic Countries. The majority of its revenue is derived from Sweden.
2000
500
LTM Revenue $90.2M
LTM EBITDA $17.7M
$220M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Exsitec has a last 12-month revenue (LTM) of $90.2M and a last 12-month EBITDA of $17.7M.
In the most recent fiscal year, Exsitec achieved revenue of $85.2M and an EBITDA of $15.5M.
Exsitec expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Exsitec valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $90.2M | XXX | $85.2M | XXX | XXX | XXX |
| Gross Profit | n/a | XXX | $24.3M | XXX | XXX | XXX |
| Gross Margin | n/a | XXX | 29% | XXX | XXX | XXX |
| EBITDA | $17.7M | XXX | $15.5M | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | 18% | XXX | XXX | XXX |
| EBIT | $11.1M | XXX | $10.0M | XXX | XXX | XXX |
| EBIT Margin | 12% | XXX | 12% | XXX | XXX | XXX |
| Net Profit | n/a | XXX | $6.2M | XXX | XXX | XXX |
| Net Margin | n/a | XXX | 7% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $30.8M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 30, 2025, Exsitec's stock price is SEK 133 (or $14).
Exsitec has current market cap of SEK 1.8B (or $187M), and EV of SEK 2.1B (or $220M).
See Exsitec trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $220M | $187M | XXX | XXX | XXX | XXX | $0.55 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of July 30, 2025, Exsitec has market cap of $187M and EV of $220M.
Exsitec's trades at 2.6x EV/Revenue multiple, and 14.2x EV/EBITDA.
Equity research analysts estimate Exsitec's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Exsitec's P/E ratio is not available.
See valuation multiples for Exsitec and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $187M | XXX | $187M | XXX | XXX | XXX |
| EV (current) | $220M | XXX | $220M | XXX | XXX | XXX |
| EV/Revenue | 2.4x | XXX | 2.6x | XXX | XXX | XXX |
| EV/EBITDA | 12.4x | XXX | 14.2x | XXX | XXX | XXX |
| EV/EBIT | 19.8x | XXX | 22.0x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | n/a | XXX | 30.2x | XXX | XXX | XXX |
| EV/FCF | -513.0x | XXX | 37.0x | 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.
Start Free TrialExsitec's last 12 month revenue growth is 9%
Exsitec's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $29K for the same period.
Exsitec's rule of 40 is 29% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Exsitec's rule of X is 42% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Exsitec and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 20% | XXX | 18% | XXX | XXX | XXX |
| EBITDA Growth | 17% | XXX | 12% | XXX | XXX | XXX |
| Rule of 40 | 29% | XXX | 27% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 42% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $29K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 17% | 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 | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | XXX | XXX | XXX | XXX | XXX | XXX |
| COSOL | 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.
Exsitec acquired XXX companies to date.
Last acquisition by Exsitec was XXXXXXXX, XXXXX XXXXX XXXXXX . Exsitec 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.
Start Free Trial| When was Exsitec founded? | Exsitec was founded in 2000. |
| Where is Exsitec headquartered? | Exsitec is headquartered in Sweden. |
| How many employees does Exsitec have? | As of today, Exsitec has 500 employees. |
| Who is the CEO of Exsitec? | Exsitec's CEO is Mr. Johan Kallblad. |
| Is Exsitec publicy listed? | Yes, Exsitec is a public company listed on STO. |
| What is the stock symbol of Exsitec? | Exsitec trades under EXS ticker. |
| When did Exsitec go public? | Exsitec went public in 2020. |
| Who are competitors of Exsitec? | Similar companies to Exsitec include e.g. Ctac, Mastech Digital, Atturra, Bravura Solutions. |
| What is the current market cap of Exsitec? | Exsitec's current market cap is $187M |
| What is the current revenue of Exsitec? | Exsitec's last 12 months revenue is $90.2M. |
| What is the current revenue growth of Exsitec? | Exsitec revenue growth (NTM/LTM) is 9%. |
| What is the current EV/Revenue multiple of Exsitec? | Current revenue multiple of Exsitec is 2.4x. |
| Is Exsitec profitable? | Yes, Exsitec is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Exsitec? | Exsitec's last 12 months EBITDA is $17.7M. |
| What is Exsitec's EBITDA margin? | Exsitec's last 12 months EBITDA margin is 20%. |
| What is the current EV/EBITDA multiple of Exsitec? | Current EBITDA multiple of Exsitec is 12.4x. |
| What is the current FCF of Exsitec? | Exsitec's last 12 months FCF is -$0.4M. |
| What is Exsitec's FCF margin? | Exsitec's last 12 months FCF margin is 0%. |
| What is the current EV/FCF multiple of Exsitec? | Current FCF multiple of Exsitec is -513.0x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
