Valuation Autoliv, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:04 2026-07-31 EDT			5-day change	1st Jan Change
107.00 ^EUR	-0.93%		+4.90%	+5.94%

07-30	Nordic stocks in North America, Ericsson fell 1.7%	FW
07-24	Nordic stocks in North America, Ericsson fell 0.7%	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	9,021	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	1.73%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,597	10,528	10,520
Change	-	-22.54%	33.86%	-17.22%	20.37%	1.57%	-0.65%	-0.08%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	13.5x	10.5x	9.43x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.41x	3.08x	2.7x
PEG	-	-7.12x	1.1x	0.3x	0.7x	-3.17x	0.4x	0.8x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.81x	0.79x	0.76x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.96x	0.92x	0.89x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.66x	6.18x	5.76x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	9.14x	8.34x	7.7x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	16.1x	14.5x	13.6x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	6.23%	6.89%	7.33%
Dividend per Share ²	1.88	-	2.66	2.74	3.12	3.428	3.681	3.975
Rate of return	1.82%	-	2.41%	2.92%	2.63%	2.78%	2.99%	3.23%
EPS ²	4.96	4.85	5.72	8.04	9.55	9.143	11.68	13.06
Distribution rate	37.9%	-	46.5%	34.1%	32.7%	37.5%	31.5%	30.4%
Net sales ¹	8,230	8,842	10,475	10,390	10,815	11,094	11,399	11,799
EBITDA ¹	1,077	961	1,298	1,394	1,521	1,591	1,705	1,827
EBIT ¹	683	598	920	1,007	1,114	1,160	1,263	1,366
Net income ¹	435	423	488	646	735	654.7	833.1	903.2
Net Debt ¹	1,052	1,172	1,364	1,379	1,566	1,577	1,508	1,499
Reference price ²	103.41	76.58	110.19	93.79	118.70	123.17	123.17	123.17
Nbr of stocks (in thousands)	87,478	86,837	82,643	77,712	74,705	73,237	-	-
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.	19.5x	1.32x	10.14x	1.88%	42.76B
DENSO CORPORATION	13.13x	0.6x	5.33x	3.73%	30.95B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	35.87B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	29.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	22.3B
MAGNA INTERNATIONAL INC.	10.74x	0.56x	5.43x	2.89%	18.66B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.53B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	16.62B
BORGWARNER INC.	12.8x	1x	6.63x	1.05%	13.07B
Average	15.52x	1.10x	7.63x	2.56%	25.14B
Weighted average by Cap.	15.64x	1.07x	7.66x	2.63%