Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-69.74%
-33.59%
-26.96%
-41.71%
-88.49%
-
110.65%
ROA
-51.06%
-28.67%
-22.28%
-24.87%
-26%
-25.87%
-25.72%
Gross Margin
100%
100%
100%
100%
100%
100%
100%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Total Assets
SEK 197,193.00K
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 Medivir AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 331,200.00K
SEK 299,673.88K
SEK 326,219.55K
SEK 370,802.76K
SEK 404,242.88K
SEK 427,205.87K
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 94,400.00K
-SEK 75,740.00K
-SEK 70,266.31K
-SEK 77,833.24K
-SEK 90,608.82K
-SEK 100,259.67K
-SEK 106,915.80K
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 255,289.39K
SEK 236,839.75K
SEK 262,344.88K
SEK 305,406.27K
SEK 337,935.42K
SEK 360,370.62K
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 0.41
SEK 0.38
SEK 0.42
SEK 0.49
SEK 0.54
SEK 0.58
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Medivir AB (publ) (MVIR.ST) Financial Forecast | Equlion