Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:27:06 2026-07-07 EDT			5-day change	1st Jan Change
52.94 ^EUR	-0.30%		+4.25%	+23.17%

07-07	PriorNilsson Idea rose 0.51 percent in June, Novo Nordisk supported performance	FW
07-07	Barclays raises price target for Alfa Laval to 620 kronor (580), reiterates overweight - BN	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	232,951	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	21.02%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	242,790	239,093	232,023
Change	-	-12.72%	29.29%	11.1%	4.98%	18.05%	-1.52%	-2.96%
P/E	32x	27.6x	26.3x	25.9x	23.3x	26.2x	23.8x	22.3x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.75x	4.24x	3.8x
PEG	-	-6.41x	0.6x	1.5x	2x	3.54x	2.3x	3.34x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.24x	3.01x	2.83x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.38x	3.09x	2.82x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	16.2x	14.7x	13.5x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	18.7x	17x	15.5x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	31.5x	28.3x	24.6x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	3.17%	3.53%	4.06%
Dividend per Share ²	6	6	7.5	8.5	9	9.785	10.55	11.21
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.74%	1.87%	1.99%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.49	23.71	25.3
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.5%	44.5%	44.3%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	71,810	77,346	82,248
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,017	16,255	17,222
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,008	14,083	14,960
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,890	9,842	10,476
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	9,839	6,142	-927.6
Reference price ²	364.40	301.10	403.40	462.60	465.70	563.60	563.60	563.60
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	35.69x	6.12x	22.79x	0.76%	122B
FANUC CORPORATION	35x	6.56x	22.57x	1.73%	42.98B
INGERSOLL RAND INC.	33.38x	4.3x	15.89x	0.11%	31.55B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.15x	1.75x	12.9x	2.3%	30B
SMC CORPORATION	26.17x	4.16x	13.97x	1.39%	29.48B
DOVER CORPORATION	23.74x	3.47x	14.94x	0.99%	28.92B
XYLEM INC.	26.17x	3.14x	13.69x	1.44%	28.39B
INNIO N.V.	110.88x	7.54x	39.69x	-	27.13B
JIANGSU HENGLI HYDRAULIC CO.,LTD	46.49x	11.02x	34.74x	0.8%	23.19B
Average	39.85x	5.34x	21.24x	1.19%	40.46B
Weighted average by Cap.	38.04x	5.47x	21.33x	1.09%