📣 VC round data is live. Check it out!

Modelon Valuation Multiples

Discover revenue and EBITDA valuation multiples for Modelon and similar public comparables like Aerometrex, Anoto Group, i2S Corp, Terranet and more.

Modelon Overview

About Modelon

Modelon AB offers systems modeling and simulation software that accelerates product innovation, development, and operations in a range of industries. The company's flagship product, Modelon Impact, is a cloud-native system simulation software platform featuring a collaborative browser-based interface and thousands of models and components spanning a broad range of applications.


Founded

N/A

HQ

Sweden

Employees

N/A

Financials (LTM)

Revenue: $8M
EBITDA: ($2M)

EV

$12M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Modelon Financials

Modelon reported last 12-month revenue of $8M and negative EBITDA of ($2M).

In the same LTM period, Modelon generated $7M in gross profit, ($2M) in EBITDA losses, and had net loss of ($2M).

Revenue (LTM)


Modelon P&L

In the most recent fiscal year, Modelon reported revenue of $8M and EBITDA of ($3M).

Modelon is unprofitable as of last fiscal year, with gross margin of (11%), EBITDA margin of (37%), and net margin of (39%).

See analyst estimates for Modelon
LTMLast FY202320242025202620272028
Revenue$8M$8M$8M$9M$8M
Gross Profit$7M($865K)($781K)($2M)($865K)
Gross Margin95%(11%)(9%)(24%)(11%)
EBITDA($2M)($3M)($6M)($6M)($3M)
EBITDA Margin(30%)(37%)(69%)(70%)(44%)
EBIT Margin(31%)(38%)(72%)(73%)(45%)
Net Profit($2M)($3M)($6M)($6M)($4M)
Net Margin(32%)(39%)(70%)(71%)(46%)

Financial data powered by Morningstar, Inc.

Modelon Stock Performance

Modelon has current market cap of $16M, and enterprise value of $12M.

Market Cap Evolution


Modelon's stock price is $0.88.

Modelon share price increased by 0.9% in the last 30 days, and decreased by 22.9% in the last year.

Modelon has an EPS (earnings per share) of $-0.17.

See more trading valuation data for Modelon
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$12M$16M1.8%0.9%-15.1%-22.9%$-0.17

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Modelon Valuation Multiples

Modelon trades at 1.5x EV/Revenue multiple, and (5.2x) EV/EBITDA.

See NTM and 2027E valuation multiples for Modelon

EV / Revenue (LTM)


Modelon Financial Valuation Multiples

As of June 3, 2026, Modelon has market cap of $16M and EV of $12M.

Modelon has a P/E ratio of (6.6x).

LTMLast FY202320242025202620272028
EV/Revenue1.5x1.5x1.4x1.3x1.5x
EV/EBITDA(5.2x)(4.0x)(2.0x)(1.9x)(3.5x)
EV/EBIT(5.0x)(3.9x)(1.9x)(1.8x)(3.4x)
EV/Gross Profit1.6x(13.6x)(15.1x)(5.6x)(13.6x)
P/E(6.6x)(5.2x)(2.7x)(2.5x)(4.6x)
EV/FCF-(2.9x)(2.1x)(2.3x)(2.9x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Modelon Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Modelon Margins & Growth Rates

Modelon decreased revenue by 7% and EBITDA by 52% in the last fiscal year.

In the most recent fiscal year, Modelon reported gross margin of (11%), EBITDA margin of (37%), and net margin of (39%).

See estimated margins and future growth rates for Modelon

Modelon Margins

Last FY202420252026202720282029
Gross Margin(11%)(24%)(11%)95%
EBITDA Margin(37%)(70%)(44%)(19%)
EBIT Margin(38%)(73%)(45%)(20%)
Net Margin(39%)(71%)(46%)(21%)
FCF Margin(51%)(58%)(53%)-

Modelon Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth(7%)6%(15%)(4%)
Gross Profit Growth(915%)171%(59%)(915%)
EBITDA Growth(52%)8%(46%)(59%)
EBIT Growth(50%)7%(47%)(56%)
Net Profit Growth(48%)7%(45%)(55%)
FCF Growth-(8%)(22%)-

Data powered by FactSet, Inc. and Morningstar, Inc.

Modelon Operational KPIs

Modelon's Rule of 40 is (23%) (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Modelon's Rule of X is (28%) (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for Modelon
LTMLast FY202320242025202620272028
Rule of 40(19%)(23%)---
Bessemer Rule of X(4%)(28%)---
Opex to Revenue-33%63%50%34%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Modelon Competitors

Modelon competitors include Aerometrex, Anoto Group, i2S Corp, Terranet, Vection Technologies, Oxford Metrics, BIMobject, Otsuka Information Tech, Genesys International and HYBRID Software Group.

Most Modelon public comparables operate across Design & Engineering Software.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Aerometrex1.5x1.6x25.9x-
Anoto Group7.5x-(1.6x)-
i2S Corp0.4x-7.8x-
Terranet--(7.8x)-
Vection Technologies1.7x-(27.1x)-
Oxford Metrics0.5x0.4x3.4x3.0x
BIMobject3.4x-(11.0x)-
Otsuka Information Tech1.0x-7.3x-

This data is available for Pro users. Sign up to see all Modelon competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Modelon

Where is Modelon headquartered?Modelon is headquartered in Sweden.
Is Modelon publicly listed?Yes, Modelon is a public company listed on Nasdaq Stockholm.
What is the stock symbol of Modelon?Modelon trades under MODEL ticker.
When did Modelon go public?Modelon went public in 2021.
Who are competitors of Modelon?Modelon main competitors include Aerometrex, Anoto Group, i2S Corp, Terranet, Vection Technologies, Oxford Metrics, BIMobject, Otsuka Information Tech, Genesys International, HYBRID Software Group.
What is the current market cap of Modelon?Modelon's current market cap is $16M.
What is the current revenue of Modelon?Modelon's last 12 months revenue is $8M.
What is the current revenue growth of Modelon?Modelon revenue growth (NTM/LTM) is 10%.
What is the current EV/Revenue multiple of Modelon?Current revenue multiple of Modelon is 1.5x.
Is Modelon profitable?No, Modelon is not profitable.
What is the current EBITDA of Modelon?Modelon has negative EBITDA and is not profitable.
What is Modelon's EBITDA margin?Modelon's last 12 months EBITDA margin is (30%).
What is the current EV/EBITDA multiple of Modelon?Current EBITDA multiple of Modelon is (5.2x).
How many companies Modelon has acquired to date?Modelon hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Modelon has invested to date?Modelon hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Modelon

Lists including Modelon

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial