Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:29:30 2026-09-01 EDT			5-day change	1st Jan Change
50.72 ^EUR	-1.40%		-0.47%	+18.01%

09-01	Pareto crushed the index, swaps out half the portfolio ahead of September	FW
08-25	Alfa Laval's Tom Erixon is proposed as chairman of Videberg Kraft	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	233,033	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	21.07%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	243,319	239,385	234,366
Change	-	-12.72%	29.29%	11.1%	4.98%	18.31%	-1.62%	-2.1%
P/E	32x	27.6x	26.3x	25.9x	23.3x	26.2x	22.7x	20.7x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.76x	4.21x	3.75x
PEG	-	-6.41x	0.6x	1.5x	2x	3.57x	1.4x	2.18x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.16x	2.85x	2.65x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.3x	2.92x	2.66x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	16.1x	14.1x	12.7x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	18.6x	16.1x	14.6x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	35.1x	28.1x	23.9x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.85%	3.56%	4.19%
Dividend per Share ²	6	6	7.5	8.5	9	9.702	10.75	11.67
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.72%	1.91%	2.07%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.48	24.87	27.23
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.2%	43.2%	42.8%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,756	81,853	88,001
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,098	16,981	18,392
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,055	14,897	16,056
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,835	10,175	11,118
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,285	6,352	1,332
Reference price ²	364.40	301.10	403.40	462.60	465.70	563.80	563.80	563.80
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	31.35x	5.38x	19.61x	0.81%	123B
FANUC CORPORATION	27.4x	5.05x	17.68x	2.2%	35.37B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.73x	1.86x	13.4x	2.15%	31.59B
INGERSOLL RAND INC.	30.41x	4.05x	15.32x	0.11%	29.9B
SMC CORPORATION	21.34x	3.59x	11.35x	1.52%	27.83B
DOVER CORPORATION	21.45x	3.11x	13.42x	1.09%	26.16B
XYLEM INC.	23.99x	2.93x	12.63x	1.57%	25.71B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	100.96x	38.08x	83.04x	0.37%	26.25B
ALFA LAVAL AB	26.76x	3.36x	16.42x	1.69%	24.8B
Average	33.93x	7.49x	22.54x	1.28%	39.01B
Weighted average by Cap.	32.82x	6.73x	21.38x	1.17%