Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:45:54 2026-08-06 EDT			5-day change	1st Jan Change
52.25 ^EUR	+0.95%		+5.99%	+20.99%

07-30	RBC raises target price for Alfa Laval to 630 kronor (620), reiterates outperform	FW
07-30	Goldman Sachs raises target price for Alfa Laval to 631 kronor (601), reiterates neutral - 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	234,521	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	21.84%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	244,805	240,880	235,906
Change	-	-12.72%	29.29%	11.1%	4.98%	19.03%	-1.6%	-2.07%
P/E	32x	27.6x	26.3x	25.9x	23.3x	26.4x	22.8x	20.9x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.79x	4.24x	3.78x
PEG	-	-6.41x	0.6x	1.5x	2x	3.59x	1.5x	2.29x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.19x	2.88x	2.68x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.32x	2.96x	2.7x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	16.2x	14.2x	12.9x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	18.8x	16.2x	14.8x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	35.3x	28.3x	24.2x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.83%	3.54%	4.14%
Dividend per Share ²	6	6	7.5	8.5	9	9.733	10.75	11.67
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.72%	1.89%	2.06%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.48	24.83	27.1
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.3%	43.3%	43%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,630	81,490	87,466
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,092	16,912	18,278
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,055	14,868	15,970
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,835	10,157	11,060
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,284	6,359	1,384
Reference price ²	364.40	301.10	403.40	462.60	465.70	567.40	567.40	567.40
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	36.63x	6.27x	23.29x	0.73%	126B
FANUC CORPORATION	29.44x	5.53x	19.04x	2.06%	38.26B
INGERSOLL RAND INC.	35.48x	4.67x	17.64x	0.09%	34.92B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.04x	1.98x	14.22x	2.1%	33.51B
SMC CORPORATION	26.17x	4.14x	13.9x	1.39%	30.24B
XYLEM INC.	26.68x	3.24x	13.96x	1.41%	28.54B
DOVER CORPORATION	23.24x	3.37x	14.53x	1.01%	28.34B
ALFA LAVAL AB	26.42x	3.32x	16.22x	1.72%	24.72B
Average	28.39x	4.07x	16.60x	1.31%	43.03B
Weighted average by Cap.	30.81x	4.72x	18.54x	1.16%