Switch theme
Sign up to access all valuation multiples
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.
n/a
LTM Revenue $9.1M
LTM EBITDA -$4.6M
$12.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Modelon has a last 12-month revenue (LTM) of $9.1M and a last 12-month EBITDA of -$4.6M.
In the most recent fiscal year, Modelon achieved revenue of $8.6M and an EBITDA of -$6.0M.
Modelon expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Modelon valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $9.1M | XXX | $8.6M | XXX | XXX | XXX |
| Gross Profit | $8.8M | XXX | -$2.0M | XXX | XXX | XXX |
| Gross Margin | 98% | XXX | -24% | XXX | XXX | XXX |
| EBITDA | -$4.6M | XXX | -$6.0M | XXX | XXX | XXX |
| EBITDA Margin | -51% | XXX | -70% | XXX | XXX | XXX |
| EBIT | -$4.1M | XXX | -$6.3M | XXX | XXX | XXX |
| EBIT Margin | -45% | XXX | -73% | XXX | XXX | XXX |
| Net Profit | -$4.7M | XXX | -$6.1M | XXX | XXX | XXX |
| Net Margin | -52% | XXX | -71% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Modelon's stock price is SEK 11 (or $1).
Modelon has current market cap of SEK 184M (or $19.0M), and EV of SEK 120M (or $12.4M).
See Modelon trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $12.4M | $19.0M | XXX | XXX | XXX | XXX | n/a |
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 May 30, 2025, Modelon has market cap of $19.0M and EV of $12.4M.
Modelon's trades at 1.4x EV/Revenue multiple, and -2.1x EV/EBITDA.
Equity research analysts estimate Modelon's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Modelon has a P/E ratio of -4.1x.
See valuation multiples for Modelon and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $19.0M | XXX | $19.0M | XXX | XXX | XXX |
| EV (current) | $12.4M | XXX | $12.4M | XXX | XXX | XXX |
| EV/Revenue | 1.4x | XXX | 1.4x | XXX | XXX | XXX |
| EV/EBITDA | -2.7x | XXX | -2.1x | XXX | XXX | XXX |
| EV/EBIT | -3.1x | XXX | -2.0x | XXX | XXX | XXX |
| EV/Gross Profit | 1.4x | XXX | n/a | XXX | XXX | XXX |
| P/E | -4.1x | XXX | -3.1x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -2.5x | 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 TrialModelon's last 12 month revenue growth is 19%
Modelon's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
Modelon's rule of 40 is -50% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Modelon's rule of X is -4% (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 Modelon and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 19% | XXX | 19% | XXX | XXX | XXX |
| EBITDA Margin | -51% | XXX | -70% | XXX | XXX | XXX |
| EBITDA Growth | -72% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | -50% | XXX | -51% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | -4% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | n/a | 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 | 50% | 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 | |
| Aerometrex | XXX | XXX | XXX | XXX | XXX | XXX |
| Genesys International | XXX | XXX | XXX | XXX | XXX | XXX |
| HYBRID Software Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Mensch und Maschine | XXX | XXX | XXX | XXX | XXX | XXX |
| Nemetschek | 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.
Modelon acquired XXX companies to date.
Last acquisition by Modelon was XXXXXXXX, XXXXX XXXXX XXXXXX . Modelon 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| Where is Modelon headquartered? | Modelon is headquartered in Sweden. |
| Is Modelon publicy listed? | Yes, Modelon is a public company listed on STO. |
| 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? | Similar companies to Modelon include e.g. Aerometrex, Genesys International, HYBRID Software Group, Mensch und Maschine. |
| What is the current market cap of Modelon? | Modelon's current market cap is $19.0M |
| What is the current revenue of Modelon? | Modelon's last 12 months revenue is $9.1M. |
| What is the current revenue growth of Modelon? | Modelon revenue growth (NTM/LTM) is 19%. |
| What is the current EV/Revenue multiple of Modelon? | Current revenue multiple of Modelon is 1.4x. |
| Is Modelon profitable? | Yes, Modelon is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Modelon? | Modelon's last 12 months EBITDA is -$4.6M. |
| What is Modelon's EBITDA margin? | Modelon's last 12 months EBITDA margin is -51%. |
| What is the current EV/EBITDA multiple of Modelon? | Current EBITDA multiple of Modelon is -2.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
