Subscribe

Vo2 Cap Holding AB (publ) (VO2.ST)

SEK2.06 +0.07 (+3.26%)
SE STO Financial Services Asset Management
Address HumlegArdsgatan 17 111 46
Stockholm, AB, SE
CEO Bodil Ericsson Torp
Website vo2cap.se
IPO 2016-12-22
ISIN SE0016802797

Explore sections of this company profile

Description

Vo2 Cap Holding AB (publ) operates in the media tech industry. The company focuses on investing in media tech companies across Europe. It also offers digital media and advertising solutions. The company was incorporated in 2016 and is based in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK2.06 +0.07 (+3.26%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.8K
Beta
1.19
Float Shares
11.45M
Free Float %
18.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -4.65% -5.09% -18.00% -1.91% -7.66% +13.26% -67.67% -87.09% -98.74% -98.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.06
DCF (Unlevered) 7.17 +248.1%
DCF (Levered) 3.35 +62.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.41
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Asset Management: +17.4%
    -13.1% Q1'26: -8.3% (vs Q1'25)
  • EPS growth Asset Management: +22.7%
    +120.2% Q1'26: +35.3% (vs Q1'25)
  • FCF margin FCF growth · Asset Management: +27.7%
    +10.7% Q1'26: -0.6% (vs Q1'25)
  • EBIT margin Asset Management: +50.6%
    +4.1% Q1'26: -0.7% (vs Q1'25)
  • ROIC Asset Management: +6.5%
    +5.2% Q1'26: -0.9% (vs Q1'25)
  • Share dilution Asset Management: +0.0%
    +6.6% Q1'26: +7.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Asset Management: -0.03×
    0.93× Q1'26: 2.28× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.20) × ERP
WACC = 80% × Ke + 20% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.17 Current price: 2.06
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
344.97M
est: 345.00M (0.0%)
358.67M
est: 345.00M (+4.0%)
311.56M
est: 312.00M (-0.1%)
333.00M
333.00M – 333.00M
+6.7% YoY
350.00M
350.00M – 350.00M
+5.1% YoY
367.00M
367.00M – 367.00M
+4.9% YoY
EBITDA
31.59M
est: -47.79M (+166.1%)
41.10M
est: 28.29M (+45.3%)
31.99M
est: 25.59M (+25.0%)
27.31M
27.31M – 27.31M
+6.7% YoY
28.70M
28.70M – 28.70M
+5.1% YoY
30.10M
30.10M – 30.10M
+4.9% YoY
EBIT
8.68M
est: -72.44M (+112.0%)
-27.97M
est: -633.1K (-4,318.4%)
12.67M
est: -572.5K (+2,313.3%)
-611.0K
-611.0K – -611.0K
-6.7% YoY
-642.2K
-642.2K – -642.2K
-5.1% YoY
-673.4K
-673.4K – -673.4K
-4.9% YoY
Net Income
5.56M
est: -35.44M (+115.7%)
-52.08M
est: -54.32M (+4.1%)
11.55M
est: 11.81M (-2.2%)
7.68M
7.68M – 7.68M
-35.0% YoY
9.45M
9.45M – 9.45M
+23.1% YoY
10.63M
10.63M – 10.63M
+12.5% YoY
SGA
est: 305.82M (-100.0%)
25.80M
est: 8.17M (+215.8%)
est: 7.39M (-100.0%)
7.88M
7.88M – 7.88M
+6.7% YoY
8.29M
8.29M – 8.29M
+5.1% YoY
8.69M
8.69M – 8.69M
+4.9% YoY
EPS
0.11
est: -0.64 (+117.2%)
-0.94
est: -0.92 (-2.2%)
0.19
est: 0.20 (-5.0%)
0.13
0.13 – 0.13
-35.0% YoY
0.16
0.16 – 0.16
+23.1% YoY
0.18
0.18 – 0.18
+12.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-27 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-26 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-25 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-22 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-21 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-20 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-18 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-15 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-13 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-12 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-11 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-08 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-07 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-06 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-05 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-05-04 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-04-30 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-04-29 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-04-28 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-04-27 B- 2/5 4/5 1/5 1/5 3/5 1/5 4/5
2026-04-24 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-23 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-22 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-21 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-20 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-17 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-04-16 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
18.78M
OE per share TTM
0.32
Owner's Yield
15.01%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
5.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
176.0K
Shares Outstanding
61.03M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andreas Bardh Group Controller male
Daniel Ahlbert Co-Founder & Member of Advisory Board male
Douglas Roos Co-Founder male
Eric Gisaeus Co-Founder & Director male
Johanna Stenman Chief Financial Officer female
Patrik Sandberg Co-Founder, Chief Executive Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits