Valuation AB Volvo London S.E.

Stocks

Market Closed - London S.E. 11:25:00 2026-09-17 EDT			5-day change	1st Jan Change
338.10 ^SEK	+1.49%		+0.03%	+14.42%

09-17	Volvo Buses, Marcopolo to Launch New Coach Model for European Markets	MT
09-17	European Midday Briefing : Shares Rise, Oil Falls as Investors Await BOE Rate Decision	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	427,626	387,546	534,513	546,897	601,921	686,988	-	-
Change	-	-9.37%	37.92%	2.32%	10.06%	14.13%	-	-
Enterprise Value (EV) ¹	377,226	326,246	467,813	479,697	553,521	629,652	617,253	606,358
Change	-	-13.51%	43.39%	2.54%	15.39%	13.75%	-1.97%	-1.77%
P/E	13x	11.7x	10.7x	10.8x	17.5x	16.3x	13.4x	12.4x
PBR	3.02x	2.36x	2.99x	2.82x	3.37x	3.51x	3.22x	2.99x
PEG	-	-62.87x	0.2x	9.45x	-0.6x	0.7x	0.6x	1.46x
Capitalization / Revenue	1.15x	0.82x	0.97x	1.04x	1.26x	1.38x	1.27x	1.2x
EV / Revenue	1.01x	0.69x	0.85x	0.91x	1.16x	1.26x	1.14x	1.06x
EV / EBITDA	6.31x	4.58x	4.73x	5.43x	7.41x	8.13x	6.85x	6.26x
EV / EBIT	9.2x	6.46x	6.03x	7.3x	10.8x	10.9x	9.14x	8.23x
EV / FCF	24.3x	25.5x	42x	16.8x	27.5x	18.4x	15x	13.7x
FCF Yield	4.12%	3.92%	2.38%	5.95%	3.64%	5.45%	6.66%	7.32%
Dividend per Share ²	13	14	18	18.5	13	15.53	18.37	19.68
Rate of return	6.2%	7.43%	6.88%	6.89%	4.39%	4.6%	5.44%	5.83%
EPS ²	16.12	16.09	24.5	24.78	16.94	20.67	25.12	27.26
Distribution rate	80.6%	87%	73.5%	74.7%	76.7%	75.2%	73.1%	72.2%
Net sales ¹	372,216	473,479	552,764	526,816	479,183	498,508	542,739	571,183
EBITDA ¹	59,735	71,196	98,865	88,266	74,704	77,488	90,133	96,847
EBIT ¹	41,015	50,467	77,638	65,718	51,218	57,741	67,566	73,680
Net income ¹	32,787	32,722	49,825	50,389	34,456	42,157	52,093	56,494
Net Debt ¹	-50,400	-61,300	-66,700	-67,200	-48,400	-57,337	-69,735	-80,630
Reference price ²	209.65	188.48	261.70	268.60	295.90	337.80	337.80	337.80
Nbr of stocks (in thousands)	2,033,452	2,033,452	2,033,452	2,033,452	2,033,452	2,033,452	-	-
Announcement Date	1/28/22	1/26/23	1/26/24	1/29/25	1/28/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AB VOLVO	16.15x	1.24x	7.97x	4.66%	69.25B
SINOTRUK (HONG KONG) LIMITED	10.46x	0.4x	4.38x	5.51%	13.63B
SINOTRUK JINAN TRUCK CO.,LTD	11.63x	0.34x	6.81x	5.65%	3.58B
JUNGHEINRICH AG	11.23x	0.43x	2.84x	2.38%	2.94B
ANHUI HELI CO.,LTD.	10.65x	0.41x	4.24x	3.69%	2.05B
CIMC VEHICLES (GROUP) CO., LTD.	12.09x	0.3x	3.52x	4.9%	2.05B
Average	12.03x	0.52x	4.96x	4.46%	15.58B
Weighted average by Cap.	14.78x	1.02x	7.06x	4.74%