|
Market Closed -
OTC Markets
13:52:11 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 49.45 USD | -6.65% |
|
-6.65% | -4.67% |
| 09-25 | Boliden board member Victoire de Margerie makes first share purchase | FW |
| 09-23 | Stockholm stocks were tempered by higher rates and rising oil prices, the OMXS30 index fell 0.6 percent | FW |
Company Valuation: Boliden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 95,729 | 107,011 | 86,007 | 84,913 | 146,294 | 147,547 | - | - |
| Change | - | 11.79% | -19.63% | -1.27% | 72.29% | 0.86% | - | - |
| Enterprise Value (EV) 1 | 94,811 | 106,996 | 96,735 | 95,575 | 161,499 | 162,756 | 158,149 | 153,145 |
| Change | - | 12.85% | -9.59% | -1.2% | 68.98% | 0.78% | -2.83% | -3.16% |
| P/E | 11x | 8.62x | 14.2x | 8.47x | 15.4x | 12.3x | 9.9x | 9.07x |
| PBR | 1.88x | 1.84x | 1.52x | 1.31x | 1.91x | 1.72x | 1.5x | 1.37x |
| PEG | - | 0.2x | -0.3x | 0.1x | -1.73x | 0.5x | 0.4x | 0.99x |
| Capitalization / Revenue | 1.39x | 1.24x | 1.09x | 0.95x | 1.56x | 1.26x | 1.12x | 1.12x |
| EV / Revenue | 1.38x | 1.24x | 1.23x | 1.07x | 1.73x | 1.4x | 1.2x | 1.16x |
| EV / EBITDA | 5.68x | 4.85x | 6.66x | 4.67x | 7.35x | 6.04x | 5.07x | 4.64x |
| EV / EBIT | 8.55x | 6.73x | 11.7x | 6.98x | 12.2x | 9.64x | 7.76x | 7.14x |
| EV / FCF | 13.3x | 16.9x | -28.8x | 35.9x | -17.5x | 41.6x | 15.8x | 11.6x |
| FCF Yield | 7.54% | 5.92% | -3.47% | 2.79% | -5.73% | 2.41% | 6.34% | 8.61% |
| Dividend per Share 2 | 26 | 26.5 | 7.5 | - | 11 | 14.3 | 21.45 | 25.41 |
| Rate of return | 7.43% | 6.77% | 2.38% | - | 2.14% | 2.75% | 4.13% | 4.89% |
| EPS 2 | 31.81 | 45.37 | 22.21 | 36.65 | 33.39 | 42.34 | 52.49 | 57.29 |
| Distribution rate | 81.7% | 58.4% | 33.8% | - | 32.9% | 33.8% | 40.9% | 44.4% |
| Net sales 1 | 68,635 | 86,437 | 78,554 | 89,207 | 93,509 | 116,641 | 131,769 | 131,630 |
| EBITDA 1 | 16,703 | 22,057 | 14,533 | 20,475 | 21,972 | 26,944 | 31,182 | 32,973 |
| EBIT 1 | 11,083 | 15,895 | 8,287 | 13,692 | 13,192 | 16,892 | 20,379 | 21,461 |
| Net income 1 | 8,701 | 12,410 | 6,074 | 10,022 | 9,404 | 11,963 | 14,751 | 15,711 |
| Net Debt 1 | -918 | -15 | 10,728 | 10,662 | 15,205 | 15,210 | 10,602 | 5,598 |
| Reference price 2 | 350.00 | 391.25 | 314.50 | 310.50 | 515.20 | 519.60 | 519.60 | 519.60 |
| Nbr of stocks (in thousands) | 273,511 | 273,511 | 273,471 | 273,471 | 283,955 | 283,962 | - | - |
| Announcement Date | 2/11/22 | 2/14/23 | 2/8/24 | 2/6/25 | 2/3/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.53x | 10.25x | 15.7x | 1.95% | 174B | |
| 24.23x | 3.6x | 8.61x | 0.83% | 103B | |
| 11.21x | 1.3x | 5.36x | 3.17% | 51.44B | |
| 26.84x | 5.27x | 7.98x | 1.72% | 49.59B | |
| 14.43x | 4.29x | 7.03x | 5.54% | 24.15B | |
| 74.34x | 4.22x | 12.76x | 0.03% | 22.86B | |
| 19.41x | 3.55x | 12.12x | 0.98% | 21.78B | |
| 6.84x | 0.28x | 7.74x | 6.21% | 18.67B | |
| Average | 25.48x | 4.10x | 9.66x | 2.55% | 58.19B | |
| Weighted average by Cap. | 24.96x | 5.94x | 11.08x | 2.03% |
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
- BOL Stock
- BLIDF Stock
- Valuation Boliden AB
Select your edition
All financial news and data tailored to specific country editions
