|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 550.00 SEK | +0.59% |
|
+0.11% | +6.75% |
| 09-10 | Hemnet fell after pausing buyback program, OMXS30 index fell 0.4 percent | FW |
| 09-10 | Saab Rises on New Order, OMXS30 Index Unchanged | 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 | 156,179 | - | - |
| Change | - | 11.79% | -19.63% | -1.27% | 72.29% | 6.76% | - | - |
| Enterprise Value (EV) 1 | 94,811 | 106,996 | 96,735 | 95,575 | 161,499 | 171,190 | 166,998 | 162,279 |
| Change | - | 12.85% | -9.59% | -1.2% | 68.98% | 6% | -2.45% | -2.83% |
| P/E | 11x | 8.62x | 14.2x | 8.47x | 15.4x | 13.1x | 10.6x | 9.77x |
| PBR | 1.88x | 1.84x | 1.52x | 1.31x | 1.91x | 1.82x | 1.6x | 1.46x |
| PEG | - | 0.2x | -0.3x | 0.1x | -1.73x | 0.5x | 0.4x | 1.18x |
| Capitalization / Revenue | 1.39x | 1.24x | 1.09x | 0.95x | 1.56x | 1.34x | 1.2x | 1.19x |
| EV / Revenue | 1.38x | 1.24x | 1.23x | 1.07x | 1.73x | 1.47x | 1.29x | 1.24x |
| EV / EBITDA | 5.68x | 4.85x | 6.66x | 4.67x | 7.35x | 6.41x | 5.4x | 5.03x |
| EV / EBIT | 8.55x | 6.73x | 11.7x | 6.98x | 12.2x | 10.6x | 8.31x | 7.64x |
| EV / FCF | 13.3x | 16.9x | -28.8x | 35.9x | -17.5x | 39.7x | 18.1x | 12.9x |
| FCF Yield | 7.54% | 5.92% | -3.47% | 2.79% | -5.73% | 2.52% | 5.51% | 7.78% |
| Dividend per Share 2 | 26 | 26.5 | 7.5 | - | - | 14.01 | 21.21 | 25.19 |
| Rate of return | 7.43% | 6.77% | 2.38% | - | - | 2.55% | 3.86% | 4.58% |
| EPS 2 | 31.81 | 45.37 | 22.21 | 36.65 | 33.39 | 41.83 | 52 | 56.3 |
| Distribution rate | 81.7% | 58.4% | 33.8% | - | - | 33.5% | 40.8% | 44.7% |
| Net sales 1 | 68,635 | 86,437 | 78,554 | 89,207 | 93,509 | 116,452 | 129,698 | 130,978 |
| EBITDA 1 | 16,703 | 22,057 | 14,533 | 20,475 | 21,972 | 26,717 | 30,931 | 32,289 |
| EBIT 1 | 11,083 | 15,895 | 8,287 | 13,692 | 13,192 | 16,214 | 20,096 | 21,252 |
| Net income 1 | 8,701 | 12,410 | 6,074 | 10,022 | 9,404 | 11,700 | 14,460 | 15,410 |
| Net Debt 1 | -918 | -15 | 10,728 | 10,662 | 15,205 | 15,011 | 10,818 | 6,100 |
| Reference price 2 | 350.00 | 391.25 | 314.50 | 310.50 | 515.20 | 550.00 | 550.00 | 550.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.07x | 1.46x | 6.37x | 2.56% | 16.07B | |
| 25.06x | 9.68x | 14.84x | 2.06% | 164B | |
| 23.99x | 3.59x | 8.54x | 0.84% | 102B | |
| 12.68x | 1.48x | 6.13x | 2.79% | 58.16B | |
| 20.55x | 3.83x | 13.07x | 0.85% | 23.53B | |
| 7.51x | 0.31x | 8.08x | 5.65% | 22.08B | |
| 33.07x | - | - | 1.23% | 20.17B | |
| 21.5x | 1.24x | 10.66x | 2.04% | 18.55B | |
| 11.78x | 1.6x | 11.02x | 2.75% | 17.76B | |
| Average | 18.80x | 2.90x | 9.84x | 2.31% | 49.17B | |
| Weighted average by Cap. | 21.32x | 5.24x | 11.00x | 2% |
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
- Valuation Boliden AB
Select your edition
All financial news and data tailored to specific country editions
