Switch theme
Sign up to access all valuation multiples
W5 Solutions AB supplies high-technology systems and solutions to Swedish and international defense contractors and government agencies.
n/a
LTM Revenue $43.1M
LTM EBITDA $3.1M
$114M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
W5 Solutions has a last 12-month revenue (LTM) of $43.1M and a last 12-month EBITDA of $3.1M.
In the most recent fiscal year, W5 Solutions achieved revenue of $40.6M and an EBITDA of $3.0M.
W5 Solutions expects next 12-month revenue of XXX and NTM EBITDA of XXX
See W5 Solutions valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $43.1M | XXX | $40.6M | XXX | XXX | XXX |
| Gross Profit | $25.3M | XXX | $23.7M | XXX | XXX | XXX |
| Gross Margin | 59% | XXX | 58% | XXX | XXX | XXX |
| EBITDA | $3.1M | XXX | $3.0M | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBIT | $0.5M | XXX | -$2.2M | XXX | XXX | XXX |
| EBIT Margin | 1% | XXX | -5% | XXX | XXX | XXX |
| Net Profit | -$0.4M | XXX | -$2.0M | XXX | XXX | XXX |
| Net Margin | -1% | XXX | -5% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $5.2M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of July 11, 2025, W5 Solutions's stock price is SEK 64 (or $7).
W5 Solutions has current market cap of SEK 1.0B (or $106M), and EV of SEK 1.1B (or $114M).
See W5 Solutions trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $114M | $106M | XXX | XXX | XXX | XXX | $-0.05 |
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 11, 2025, W5 Solutions has market cap of $106M and EV of $114M.
W5 Solutions's trades at 2.8x EV/Revenue multiple, and 37.8x EV/EBITDA.
Equity research analysts estimate W5 Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
W5 Solutions has a P/E ratio of -278.6x.
See valuation multiples for W5 Solutions and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $106M | XXX | $106M | XXX | XXX | XXX |
| EV (current) | $114M | XXX | $114M | XXX | XXX | XXX |
| EV/Revenue | 2.6x | XXX | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 36.8x | XXX | 37.8x | XXX | XXX | XXX |
| EV/EBIT | 213.5x | XXX | -53.0x | XXX | XXX | XXX |
| EV/Gross Profit | 4.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | -278.6x | XXX | -54.0x | XXX | XXX | XXX |
| EV/FCF | -164.7x | XXX | -629.5x | 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 TrialW5 Solutions's last 12 month revenue growth is 18%
W5 Solutions's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.
W5 Solutions's rule of 40 is 33% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
W5 Solutions's rule of X is 53% (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 W5 Solutions and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 18% | XXX | 18% | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Growth | 81% | XXX | -21% | XXX | XXX | XXX |
| Rule of 40 | 33% | XXX | 26% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 53% | 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 | 64% | 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 | |
| Droneshield | XXX | XXX | XXX | XXX | XXX | XXX |
| Nordic Unmanned | XXX | XXX | XXX | XXX | XXX | XXX |
| Apollo Micro Systems | XXX | XXX | XXX | XXX | XXX | XXX |
| Hindustan Aeronautics | XXX | XXX | XXX | XXX | XXX | XXX |
| Paras Defence & Space | 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.
W5 Solutions acquired XXX companies to date.
Last acquisition by W5 Solutions was XXXXXXXX, XXXXX XXXXX XXXXXX . W5 Solutions 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 W5 Solutions headquartered? | W5 Solutions is headquartered in Sweden. |
| Is W5 Solutions publicy listed? | Yes, W5 Solutions is a public company listed on STO. |
| What is the stock symbol of W5 Solutions? | W5 Solutions trades under W5 ticker. |
| When did W5 Solutions go public? | W5 Solutions went public in 2021. |
| Who are competitors of W5 Solutions? | Similar companies to W5 Solutions include e.g. Droneshield, Nordic Unmanned, Apollo Micro Systems, Hindustan Aeronautics. |
| What is the current market cap of W5 Solutions? | W5 Solutions's current market cap is $106M |
| What is the current revenue of W5 Solutions? | W5 Solutions's last 12 months revenue is $43.1M. |
| What is the current revenue growth of W5 Solutions? | W5 Solutions revenue growth (NTM/LTM) is 18%. |
| What is the current EV/Revenue multiple of W5 Solutions? | Current revenue multiple of W5 Solutions is 2.6x. |
| Is W5 Solutions profitable? | Yes, W5 Solutions is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of W5 Solutions? | W5 Solutions's last 12 months EBITDA is $3.1M. |
| What is W5 Solutions's EBITDA margin? | W5 Solutions's last 12 months EBITDA margin is 7%. |
| What is the current EV/EBITDA multiple of W5 Solutions? | Current EBITDA multiple of W5 Solutions is 36.8x. |
| What is the current FCF of W5 Solutions? | W5 Solutions's last 12 months FCF is -$0.7M. |
| What is W5 Solutions's FCF margin? | W5 Solutions's last 12 months FCF margin is -2%. |
| What is the current EV/FCF multiple of W5 Solutions? | Current FCF multiple of W5 Solutions is -164.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
