Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:10:36 2026-10-14 EDT			5-day change	1st Jan Change
52.21 ^EUR	+1.42%		+3.60%	+22.01%

08:09am	Barclays sees strong earnings season for industrial sector, highlights Sandvik and Alfa Laval	FW
05:33am	Eight stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	151,398	124,453	166,736	191,205	192,486	242,953	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	26.22%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	253,618	249,710	244,690
Change	-	-12.72%	29.29%	11.1%	4.98%	23.32%	-1.54%	-2.01%
P/E	32x	27.6x	26.3x	25.9x	23.3x	27.6x	23.5x	21.3x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.98x	4.41x	3.92x
PEG	-	-6.41x	0.6x	1.5x	2x	4.04x	1.3x	2.1x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.29x	2.94x	2.72x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.43x	3.02x	2.74x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	16.8x	14.6x	13.2x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	19.5x	16.7x	15.1x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	34.5x	29.8x	25.1x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.9%	3.36%	3.98%
Dividend per Share ²	6	6	7.5	8.5	9	9.692	10.81	11.85
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.64%	1.83%	2.01%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.38	25.1	27.65
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.3%	43.1%	42.8%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,900	82,739	89,315
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,054	17,046	18,509
EBIT ¹	6,126	6,519	10,221	11,089	12,334	12,993	14,978	16,181
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,824	10,220	11,143
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,665	6,757	1,736
Reference price ²	364.40	301.10	403.40	462.60	465.70	590.00	590.00	590.00
Nbr of stocks (in thousands)	415,473	413,326	413,326	413,326	413,326	413,326	-	-
Announcement Date	2/2/22	2/2/23	2/6/24	2/5/25	2/2/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	30.58x	5.36x	19.58x	0.84%	120B
ATLAS COPCO AB	34.93x	5.51x	20.89x	1.53%	98.72B
KEYSIGHT TECHNOLOGIES, INC.	43.38x	8.79x	25.73x	-.--%	63.03B
W.W. GRAINGER, INC.	28.5x	3.26x	18.81x	0.73%	62.41B
FASTENAL COMPANY	40.72x	6.33x	27.95x	1.9%	59.02B
FANUC CORPORATION	28.04x	5.19x	18.16x	2.14%	36.47B
INGERSOLL RAND INC.	31.44x	4.15x	15.68x	0.11%	30.63B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.07x	1.71x	12.34x	2.34%	29.2B
SMC CORPORATION	20.91x	3.62x	11.58x	1.45%	28.93B
Average	30.95x	4.88x	18.97x	1.23%	58.74B
Weighted average by Cap.	32.57x	5.28x	20.24x	1.14%