Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 04:02:46 2026-10-15 EDT			5-day change	1st Jan Change
50.93 ^EUR	-2.88%		+2.96%	+19.82%

02:47am	Nordea cuts Alfa Laval to hold, keeps price target	FW
02:28am	Nordea downgrades Alfa Laval to hold (buy), reiterates target price of 610 kronor	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	27.5x	23.4x	21.3x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.97x	4.39x	3.91x
PEG	-	-6.41x	0.6x	1.5x	2x	4.02x	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%	1.65%	1.84%	2.02%
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	587.80	587.80	587.80
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	30.89x	5.48x	20.01x	0.84%	121B
ATLAS COPCO AB	34.65x	5.47x	20.75x	1.55%	97.11B
KEYSIGHT TECHNOLOGIES, INC.	41.9x	8.49x	24.85x	-.--%	60.88B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.67B
FASTENAL COMPANY	40.81x	6.35x	27.99x	1.92%	59.66B
FANUC CORPORATION	28.3x	5.24x	18.36x	2.12%	36.71B
INGERSOLL RAND INC.	31.04x	4.1x	15.49x	0.11%	30.24B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.82x	1.78x	12.83x	2.26%	30.29B
SMC CORPORATION	20.72x	3.58x	11.46x	1.47%	28.59B
Average	30.86x	4.86x	18.96x	1.22%	58.53B
Weighted average by Cap.	32.41x	5.25x	20.22x	1.15%