|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 576.20 SEK | -0.10% |
|
+2.61% | +23.30% |
| 07-23 | Morgan Stanley raises Alfa Laval price target to 540 kronor (510), reiterates equal weight - BN | FW |
| 07-22 | Global markets live: Nvidia, Meta Platforms, Nike, Coinbase, Airbus… |  |
Company Valuation: Alfa Laval AB
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 | 238,407 | - | - |
| Change | - | -17.8% | 33.98% | 14.68% | 0.67% | 23.86% | - | - |
| Enterprise Value (EV) 1 | 156,286 | 136,401 | 176,347 | 195,915 | 205,665 | 248,691 | 244,765 | 239,791 |
| Change | - | -12.72% | 29.29% | 11.1% | 4.98% | 20.92% | -1.58% | -2.03% |
| P/E | 32x | 27.6x | 26.3x | 25.9x | 23.3x | 27.2x | 23.8x | 21.9x |
| PBR | 4.75x | 3.52x | 4.5x | 4.56x | 4.43x | 4.87x | 4.32x | 3.85x |
| PEG | - | -6.41x | 0.6x | 1.5x | 2x | 4.42x | 1.7x | 2.55x |
| Capitalization / Revenue | 3.7x | 2.39x | 2.62x | 2.86x | 2.76x | 3.23x | 2.96x | 2.76x |
| EV / Revenue | 3.82x | 2.62x | 2.77x | 2.93x | 2.95x | 3.37x | 3.04x | 2.78x |
| EV / EBITDA | 18.8x | 14.1x | 15x | 15.2x | 14.4x | 16.5x | 14.7x | 13.3x |
| EV / EBIT | 25.5x | 20.9x | 17.3x | 17.7x | 16.7x | 19.1x | 16.8x | 15.3x |
| EV / FCF | 38.7x | 94.9x | 26.2x | 22.2x | 31.6x | 35.2x | 28.5x | 24.6x |
| FCF Yield | 2.58% | 1.05% | 3.82% | 4.5% | 3.16% | 2.84% | 3.51% | 4.06% |
| Dividend per Share 2 | 6 | 6 | 7.5 | 8.5 | 9 | 9.584 | 10.61 | 11.48 |
| Rate of return | 1.65% | 1.99% | 1.86% | 1.84% | 1.93% | 1.66% | 1.84% | 1.99% |
| EPS 2 | 11.38 | 10.89 | 15.31 | 17.88 | 20.01 | 21.24 | 24.22 | 26.3 |
| Distribution rate | 52.7% | 55.1% | 49% | 47.5% | 45% | 45.1% | 43.8% | 43.6% |
| Net sales 1 | 40,911 | 52,135 | 63,598 | 66,954 | 69,674 | 73,750 | 80,617 | 86,274 |
| EBITDA 1 | 8,305 | 9,678 | 11,780 | 12,853 | 14,252 | 15,030 | 16,693 | 17,977 |
| EBIT 1 | 6,126 | 6,519 | 10,221 | 11,089 | 12,334 | 13,042 | 14,608 | 15,655 |
| Net income 1 | 4,759 | 4,503 | 6,330 | 7,391 | 8,272 | 8,831 | 10,080 | 10,906 |
| 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 | 576.80 | 576.80 | 576.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.15x | 3.37x | 16.55x | 1.66% | 24.4B | |
| 36.2x | 6.21x | 23.04x | 0.74% | 124B | |
| 32.43x | 6.02x | 20.83x | 1.86% | 39.51B | |
| 35.2x | 4.49x | 16.57x | 0.1% | 32.99B | |
| 21.64x | 1.79x | 13.14x | 2.25% | 30.77B | |
| 21.81x | 3.17x | 13.67x | 1.07% | 26.64B | |
| 25.19x | 3.96x | 13.29x | 1.45% | 27.99B | |
| 25.54x | 3.08x | 13.41x | 1.49% | 27.78B | |
| 106.25x | 36.76x | 86.18x | 0.36% | 24.99B | |
| 19.92x | 4.02x | 13.26x | 2.52% | 20.48B | |
| Average | 35.13x | 7.29x | 22.99x | 1.35% | 37.98B | |
| Weighted average by Cap. | 35.09x | 6.78x | 22.58x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALFA Stock
- Valuation Alfa Laval AB
Select your edition
All financial news and data tailored to specific country editions
