Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-36.97%
-33.96%
-62.79%
-206.42%
194.68%
70.27%
43.42%
ROA
-33.55%
-30.74%
-51.59%
-102.47%
-188.5%
-215.47%
-238.17%
Gross Margin
-57.18%
-58.13%
-58.13%
-58.13%
-58.13%
-58.13%
-58.13%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
Amounts in SEK (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Intervacc AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-402.32%
-502.13%
-502.13%
-502.13%
-502.13%
-502.13%
-502.13%
Total Assets
SEK 294,428.00K
SEK 266,676.00K
SEK 165,094.98K
SEK 76,168.83K
SEK 73,112.66K
SEK 70,307.76K
SEK 68,059.86K
Sector average
-
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
-SEK 80,815.00K
-SEK 86,249.81K
-SEK 111,372.71K
-SEK 123,608.57K
-SEK 140,698.11K
-SEK 154,517.09K
-SEK 164,775.33K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 314,911.39K
SEK 406,639.00K
SEK 451,314.00K
SEK 513,710.57K
SEK 564,165.80K
SEK 601,620.20K
Sector average
-
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
-
SEK 0.92
SEK 1.19
SEK 1.32
SEK 1.51
SEK 1.66
SEK 1.77
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Intervacc AB (publ) (IVACC.ST) Financial Forecast | Equlion
