Valuation Autoliv, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:06:04 2026-06-17 EDT			5-day change	1st Jan Change
104.00 ^EUR	-3.70%		-5.45%	+2.97%

06-15	Peace Agreement Bolsters Stockholm Exchange, OMXS30 Index Gains 0.7 Percent	FW
06-15	Nordic Equities in North America: Ericsson Slides 1.4 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,046	6,650	9,106	7,289	8,868	8,708	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	-1.8%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,236	10,224	10,128
Change	-	-22.54%	33.86%	-17.22%	20.37%	-1.9%	-0.11%	-0.95%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	11.3x	9.85x	9.15x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.18x	2.84x	2.52x
PEG	-	-7.12x	1.1x	0.3x	0.7x	1.4x	0.7x	1.19x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.79x	0.76x	0.74x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.92x	0.89x	0.86x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.41x	5.95x	5.56x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	8.76x	8.03x	7.42x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	13.9x	13.6x	12.7x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	7.17%	7.33%	7.87%
Dividend per Share ²	1.88	-	2.66	2.74	3.12	3.514	3.671	3.861
Rate of return	1.82%	-	2.41%	2.92%	2.63%	3.02%	3.16%	3.32%
EPS ²	4.96	4.85	5.72	8.04	9.55	10.32	11.81	12.72
Distribution rate	37.9%	-	46.5%	34.1%	32.7%	34%	31.1%	30.4%
Net sales ¹	8,230	8,842	10,475	10,390	10,815	11,087	11,441	11,805
EBITDA ¹	1,077	961	1,298	1,394	1,521	1,597	1,717	1,823
EBIT ¹	683	598	920	1,007	1,114	1,168	1,273	1,365
Net income ¹	435	423	488	646	735	760.1	857.2	927.8
Net Debt ¹	1,052	1,172	1,364	1,379	1,566	1,527	1,516	1,420
Reference price ²	103.41	76.58	110.19	93.79	118.70	116.32	116.32	116.32
Nbr of stocks (in thousands)	87,478	86,837	82,643	77,712	74,705	74,863	-	-
Announcement Date	1/28/22	1/27/23	1/26/24	1/31/25	1/30/26	-	-	-

¹USD in Million²USD

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.68x	1.99x	16.42x	1.02%	59.89B
WEICHAI POWER CO., LTD.	19.22x	0.77x	5.69x	3.03%	37.08B
HYUNDAI MOBIS CO.,LTD	13.91x	0.87x	11.39x	1.06%	39.01B
DENSO CORPORATION	11.34x	0.63x	5.19x	3.8%	31.77B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.72x	2.31x	8.12x	4.61%	19.12B
MAGNA INTERNATIONAL INC.	10.78x	0.5x	4.95x	3.02%	17.85B
CONTINENTAL AG	12.29x	1.07x	6.19x	4.2%	17.12B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.35x	1.34x	14.71x	0.57%	16.46B
NINGBO TUOPU GROUP CO.,LTD.	32.83x	3.05x	18.11x	0.93%	15.61B
Average	20.24x	1.39x	10.09x	2.47%	28.21B
Weighted average by Cap.	20.65x	1.35x	10.55x	2.26%