|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 560.70 SEK | -0.69% |
|
+1.41% | +20.42% |
| 07-13 | BNP Paribas Boosts Alfa Laval PT, Keeps Underperform Rating | MT |
| 07-13 | Stockholm's stock exchange opens Monday lower, OMXS30 index down 0.7 percent | FW |
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 | 233,364 | - | - |
| Change | - | -17.8% | 33.98% | 14.68% | 0.67% | 21.24% | - | - |
| Enterprise Value (EV) 1 | 156,286 | 136,401 | 176,347 | 195,915 | 205,665 | 243,501 | 239,201 | 232,436 |
| Change | - | -12.72% | 29.29% | 11.1% | 4.98% | 18.4% | -1.77% | -2.83% |
| P/E | 32x | 27.6x | 26.3x | 25.9x | 23.3x | 26.1x | 23.4x | 21.8x |
| PBR | 4.75x | 3.52x | 4.5x | 4.56x | 4.43x | 4.75x | 4.23x | 3.79x |
| PEG | - | -6.41x | 0.6x | 1.5x | 2x | 3.28x | 2x | 3.15x |
| Capitalization / Revenue | 3.7x | 2.39x | 2.62x | 2.86x | 2.76x | 3.23x | 2.98x | 2.8x |
| EV / Revenue | 3.82x | 2.62x | 2.77x | 2.93x | 2.95x | 3.38x | 3.05x | 2.78x |
| EV / EBITDA | 18.8x | 14.1x | 15x | 15.2x | 14.4x | 16.1x | 14.5x | 13.3x |
| EV / EBIT | 25.5x | 20.9x | 17.3x | 17.7x | 16.7x | 18.7x | 16.6x | 15.2x |
| EV / FCF | 38.7x | 94.9x | 26.2x | 22.2x | 31.6x | 31.4x | 27.8x | 24.1x |
| FCF Yield | 2.58% | 1.05% | 3.82% | 4.5% | 3.16% | 3.19% | 3.59% | 4.15% |
| Dividend per Share 2 | 6 | 6 | 7.5 | 8.5 | 9 | 9.807 | 10.68 | 11.36 |
| Rate of return | 1.65% | 1.99% | 1.86% | 1.84% | 1.93% | 1.74% | 1.89% | 2.01% |
| EPS 2 | 11.38 | 10.89 | 15.31 | 17.88 | 20.01 | 21.6 | 24.18 | 25.85 |
| Distribution rate | 52.7% | 55.1% | 49% | 47.5% | 45% | 45.4% | 44.2% | 44% |
| Net sales 1 | 40,911 | 52,135 | 63,598 | 66,954 | 69,674 | 72,139 | 78,392 | 83,475 |
| EBITDA 1 | 8,305 | 9,678 | 11,780 | 12,853 | 14,252 | 15,080 | 16,505 | 17,519 |
| EBIT 1 | 6,126 | 6,519 | 10,221 | 11,089 | 12,334 | 13,048 | 14,385 | 15,252 |
| Net income 1 | 4,759 | 4,503 | 6,330 | 7,391 | 8,272 | 8,936 | 10,007 | 10,640 |
| Net Debt 1 | 4,888 | 11,948 | 9,611 | 4,710 | 13,179 | 10,137 | 5,837 | -927.6 |
| Reference price 2 | 364.40 | 301.10 | 403.40 | 462.60 | 465.70 | 564.60 | 564.60 | 564.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.13x | 3.38x | 16.15x | 1.74% | 24.22B | |
| 35.42x | 6.08x | 22.56x | 0.76% | 122B | |
| 31.97x | 5.93x | 20.49x | 1.89% | 39.41B | |
| 32.99x | 4.23x | 15.61x | 0.11% | 30.92B | |
| 20.59x | 1.7x | 12.48x | 2.36% | 29.27B | |
| 23.61x | 3.46x | 14.93x | 1% | 28.84B | |
| 26.59x | 3.19x | 13.91x | 1.42% | 28.89B | |
| 25.09x | 3.94x | 13.23x | 1.45% | 28.21B | |
| 94.45x | 6.48x | 34.12x | - | 23.11B | |
| 42.61x | 10.04x | 31.64x | 0.87% | 21.32B | |
| Average | 35.94x | 4.84x | 19.51x | 1.29% | 37.58B | |
| Weighted average by Cap. | 34.78x | 5.06x | 19.85x | 1.16% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
