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 $42.8M
LTM EBITDA $2.9M
$116M
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 of $42.8M and a last 12-month EBITDA of $2.9M.
In the most recent fiscal year, W5 Solutions achieved revenue of $40.8M 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| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $41.4M | $40.8M | XXX | XXX | XXX |
| Gross Profit | $10.2M | $24.3M | XXX | XXX | XXX |
| Gross Margin | 25% | 60% | XXX | XXX | XXX |
| EBITDA | $6.0M | $3.0M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 7% | XXX | XXX | XXX |
| Net Profit | $1.4M | -$0.1M | XXX | XXX | XXX |
| Net Margin | 3% | 0% | XXX | XXX | XXX |
| Net Debt | n/a | $1.1M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 27, 2025, W5 Solutions's stock price is SEK 64 (or $7).
W5 Solutions has current market cap of SEK 1.0B (or $107M), and EV of SEK 1.1B (or $116M).
See W5 Solutions trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $116M | $107M | 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 27, 2025, W5 Solutions has market cap of $107M and EV of $116M.
W5 Solutions's trades at 2.7x LTM EV/Revenue multiple, and 39.3x LTM EBITDA.
Analysts estimate W5 Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for W5 Solutions and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $116M | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 38.0x | XXX | XXX | XXX |
| P/E | -54.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -633.2x | 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 NTM/LTM revenue growth is 16%
W5 Solutions's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, W5 Solutions's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate W5 Solutions's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for W5 Solutions and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -2% | XXX | XXX | XXX | XXX |
| EBITDA Margin | N/A | XXX | XXX | XXX | XXX |
| EBITDA Growth | -49% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 0% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 1% | XXX | 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 $107M |
| What is the current revenue of W5 Solutions? | W5 Solutions's last 12-month revenue is $42.8M. |
| What is the current EBITDA of W5 Solutions? | W5 Solutions's last 12-month EBITDA is $2.9M. |
| What is the current EV/Revenue multiple of W5 Solutions? | Current revenue multiple of W5 Solutions is 2.7x. |
| What is the current EV/EBITDA multiple of W5 Solutions? | Current EBITDA multiple of W5 Solutions is 39.3x. |
| What is the current revenue growth of W5 Solutions? | W5 Solutions revenue growth between 2023 and 2024 was -2%. |
| Is W5 Solutions profitable? | Yes, W5 Solutions is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
