Valuation Boliden AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-24 EDT			5-day change	1st Jan Change
481.40 ^SEK	+1.26%		-4.56%	-6.56%

07-23	Berenberg cuts Boliden to hold, target price 530 kronor	FW
07-23	Wait-and-see trade on the Stockholm stock exchange ahead of the ECB's rate decision, OMXS30 index unchanged	FW

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	136,700	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	-6.56%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	151,925	147,007	142,598
Change	-	12.85%	-9.59%	-1.2%	68.98%	-5.93%	-3.24%	-3%
P/E	11x	8.62x	14.2x	8.47x	15.4x	11.5x	9.32x	8.61x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.6x	1.42x	1.29x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.4x	0.4x	1.04x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.17x	1.07x	1.07x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.31x	1.15x	1.12x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	5.68x	4.83x	4.52x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	9.29x	7.42x	6.9x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	35.3x	16.6x	11.8x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.83%	6.01%	8.49%
Dividend per Share ²	26	26.5	7.5	-	-	14.2	21.18	24.67
Rate of return	7.43%	6.77%	2.38%	-	-	2.95%	4.4%	5.13%
EPS ²	31.81	45.37	22.21	36.65	33.39	41.99	51.63	55.92
Distribution rate	81.7%	58.4%	33.8%	-	-	33.8%	41%	44.1%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	116,379	127,519	127,706
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,736	30,423	31,530
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,358	19,819	20,675
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,936	14,304	15,123
Net Debt ¹	-918	-15	10,728	10,662	15,205	15,226	10,307	5,898
Reference price ²	350.00	391.25	314.50	310.50	515.20	481.40	481.40	481.40
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

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.($)
BOLIDEN AB	11.47x	1.31x	5.68x	2.95%	14.09B
SOUTHERN COPPER CORPORATION	23.07x	8.89x	13.67x	2.17%	150B
FREEPORT-MCMORAN INC.	21.55x	3.18x	7.67x	0.95%	89.99B
CMOC GROUP LIMITED	12.35x	1.56x	5.92x	2.76%	57.54B
JX ADVANCED METALS CORPORATION	21.93x	4.03x	13.29x	0.94%	21.9B
JIANGXI COPPER COMPANY LIMITED	8.31x	0.26x	8.05x	4.88%	19.09B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	32.93x	-	-	0.54%	18.68B
KOREA ZINC COMPANY, LTD.	18.41x	1.08x	9.81x	2.42%	15.01B
MMG LIMITED	8.29x	1.76x	2.89x	-.--%	13.6B
Average	17.59x	2.76x	8.37x	1.96%	44.39B
Weighted average by Cap.	19.79x	4.88x	9.94x	1.93%