Switch theme
Sign up to access all valuation multiples
Tallinna Sadam AS is the owner and operator of the Port of Tallinn. It owns two passenger harbours (Old City Harbour and Saaremaa Harbour) and two cargo harbours (Muuga Harbour and Paldiski South Harbour). Through its subsidiary, the company also operates ferries and provides passenger transport services between Estonia’s mainland and Saaremaa and Hiiumaa islands. The group's reportable segments are Passenger harbours, Cargo harbours, Ferry and Others. Maximum revenue is derived from the Passenger harbours segment, which represents revenue generated by passenger harbours consisting mainly of vessel dues collected from ferries and cruise ships, and passenger fees charged for using services provided by the harbours. Geographically, the group earns a majority of its revenue in Estonia.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Tallinna Sadam has a last 12-month revenue (LTM) of $136M and a last 12-month EBITDA of $61.9M.
In the most recent fiscal year, Tallinna Sadam achieved revenue of $134M and an EBITDA of $34.2M.
Tallinna Sadam expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Tallinna Sadam valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $136M | XXX | $134M | XXX | XXX | XXX |
| Gross Profit | $136M | XXX | $72.6M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $61.9M | XXX | $34.2M | XXX | XXX | XXX |
| EBITDA Margin | 46% | XXX | 25% | XXX | XXX | XXX |
| EBIT | $33.8M | XXX | $33.2M | XXX | XXX | XXX |
| EBIT Margin | 25% | XXX | 25% | XXX | XXX | XXX |
| Net Profit | $22.3M | XXX | $21.5M | XXX | XXX | XXX |
| Net Margin | 16% | XXX | 16% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $188M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Tallinna Sadam's stock price is EUR 1 (or $1).
Tallinna Sadam has current market cap of EUR 315M (or $353M), and EV of EUR 442M (or $497M).
See Tallinna Sadam trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $497M | $353M | XXX | XXX | XXX | XXX | $0.08 |
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, Tallinna Sadam has market cap of $353M and EV of $497M.
Tallinna Sadam's trades at 3.7x EV/Revenue multiple, and 14.5x EV/EBITDA.
Equity research analysts estimate Tallinna Sadam's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Tallinna Sadam has a P/E ratio of 15.9x.
See valuation multiples for Tallinna Sadam and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $353M | XXX | $353M | XXX | XXX | XXX |
| EV (current) | $497M | XXX | $497M | XXX | XXX | XXX |
| EV/Revenue | 3.7x | XXX | 3.7x | XXX | XXX | XXX |
| EV/EBITDA | 8.0x | XXX | 14.5x | XXX | XXX | XXX |
| EV/EBIT | 14.7x | XXX | 15.0x | XXX | XXX | XXX |
| EV/Gross Profit | 3.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 15.9x | XXX | 16.4x | XXX | XXX | XXX |
| EV/FCF | 33.9x | XXX | 48.3x | 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 TrialTallinna Sadam's last 12 month revenue growth is 3%
Tallinna Sadam's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Tallinna Sadam's rule of 40 is 25% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Tallinna Sadam's rule of X is 52% (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 Tallinna Sadam and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | 3% | XXX | XXX | XXX |
| EBITDA Margin | 46% | XXX | 25% | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | 47% | XXX | XXX | XXX |
| Rule of 40 | 25% | XXX | 28% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 52% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 0% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 0% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 29% | 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 | |
| Adnoc Logistics | XXX | XXX | XXX | XXX | XXX | XXX |
| Abu Dhabi Ports | XXX | XXX | XXX | XXX | XXX | XXX |
| Veem | XXX | XXX | XXX | XXX | XXX | XXX |
| Attica Hldgs | XXX | XXX | XXX | XXX | XXX | XXX |
| Thessaloniki Port | 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.
Tallinna Sadam acquired XXX companies to date.
Last acquisition by Tallinna Sadam was XXXXXXXX, XXXXX XXXXX XXXXXX . Tallinna Sadam 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 Tallinna Sadam founded? | Tallinna Sadam was founded in 1996. |
| Where is Tallinna Sadam headquartered? | Tallinna Sadam is headquartered in Estonia. |
| How many employees does Tallinna Sadam have? | As of today, Tallinna Sadam has 438 employees. |
| Is Tallinna Sadam publicy listed? | Yes, Tallinna Sadam is a public company listed on TAL. |
| What is the stock symbol of Tallinna Sadam? | Tallinna Sadam trades under TSM1T ticker. |
| When did Tallinna Sadam go public? | Tallinna Sadam went public in 2018. |
| Who are competitors of Tallinna Sadam? | Similar companies to Tallinna Sadam include e.g. Adnoc Logistics, Abu Dhabi Ports, Veem, Attica Hldgs. |
| What is the current market cap of Tallinna Sadam? | Tallinna Sadam's current market cap is $353M |
| What is the current revenue of Tallinna Sadam? | Tallinna Sadam's last 12 months revenue is $136M. |
| What is the current revenue growth of Tallinna Sadam? | Tallinna Sadam revenue growth (NTM/LTM) is 3%. |
| What is the current EV/Revenue multiple of Tallinna Sadam? | Current revenue multiple of Tallinna Sadam is 3.7x. |
| Is Tallinna Sadam profitable? | Yes, Tallinna Sadam is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Tallinna Sadam? | Tallinna Sadam's last 12 months EBITDA is $61.9M. |
| What is Tallinna Sadam's EBITDA margin? | Tallinna Sadam's last 12 months EBITDA margin is 46%. |
| What is the current EV/EBITDA multiple of Tallinna Sadam? | Current EBITDA multiple of Tallinna Sadam is 8.0x. |
| What is the current FCF of Tallinna Sadam? | Tallinna Sadam's last 12 months FCF is $14.6M. |
| What is Tallinna Sadam's FCF margin? | Tallinna Sadam's last 12 months FCF margin is 11%. |
| What is the current EV/FCF multiple of Tallinna Sadam? | Current FCF multiple of Tallinna Sadam is 33.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
