Valuation Assa Abloy AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:01:35 2026-08-28 EDT			5-day change	1st Jan Change
32.15 ^EUR	+0.63%		+0.72%	-2.69%

08-28	Assa Abloy's CFO sells shares worth 2.2 million kronor	FW
08-26	Odin Sverige rose 1.31 percent in July, strong earnings lifted Indutrade, Inwido and Mycronic	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	306,796	248,481	322,458	363,002	398,658	396,769	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-0.47%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	453,310	445,501	436,150
Change	-	-16.07%	37.95%	12.08%	6.85%	-2.08%	-1.72%	-2.1%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.8x	20.3x	18.6x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.48x	3.15x	2.84x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.7x	2.02x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.51x	2.34x	2.21x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.87x	2.63x	2.43x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	14.1x	12.8x	11.7x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	17.2x	15.4x	14.1x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.7x	21.7x	19.1x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.22%	4.61%	5.23%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.867	7.611	8.328
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.92%	2.13%	2.33%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.67	17.56	19.18
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.8%	43.3%	43.4%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	157,848	169,435	179,283
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,240	34,750	37,136
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,304	28,851	31,036
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,432	19,530	21,368
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	56,540	48,732	39,381
Reference price ²	276.20	223.70	290.30	326.80	358.90	357.20	357.20	357.20
Nbr of stocks (in thousands)	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	-	-
Announcement Date	2/4/22	2/3/23	2/7/24	2/5/25	2/5/26	-	-	-

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.($)
SAINT-GOBAIN	13.46x	1.03x	6.68x	2.96%	45.29B
ASSA ABLOY AB	22.8x	2.87x	14.06x	1.92%	41.39B
MASCO CORPORATION	16.3x	2.22x	11.1x	1.75%	14.39B
CARLISLE COMPANIES INCORPORATED	19x	3.14x	12.89x	1.29%	14.13B
QXO, INC.	-24.58x	1.5x	16.95x	3.77%	14.03B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.38x	4.32x	15.74x	0.93%	7.97B
AGC INC.	14.34x	0.74x	4.71x	3.67%	7.61B
SIMPSON MANUFACTURING CO., INC.	19.77x	2.98x	12.23x	0.65%	7.46B
ARMSTRONG WORLD INDUSTRIES, INC.	21.59x	4.33x	12.62x	0.8%	7.4B
Average	14.56x	2.57x	11.89x	1.97%	17.74B
Weighted average by Cap.	14.74x	2.24x	11.34x	2.23%