Valuation Boliden AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-04-17 EDT			5-day change	1st Jan Change
561.20 ^SEK	+2.71%		+3.20%	+8.93%

04-17	Autoliv climbs on interim report, OMXS30 index edges up 0.2 percent	FW
04-17	Handelsbanken reiterates Buy on Boliden – lowers price target	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	95,729	107,011	86,007	84,913	146,294	159,356	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	8.93%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	173,478	167,713	160,330
Change	-	12.85%	-9.59%	-1.2%	68.98%	7.42%	-3.32%	-4.4%
P/E ratio	11x	8.62x	14.2x	8.47x	15.4x	13.1x	10.7x	9.86x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.87x	1.67x	1.5x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.5x	1.15x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.31x	1.28x	1.27x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.43x	1.35x	1.28x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.55x	5.59x	5.11x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	10.1x	8.47x	7.72x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	46.5x	18x	13.4x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.15%	5.54%	7.46%
Dividend per Share ²	26	26.5	7.5	-	-	14.93	19.35	23.37
Rate of return	7.43%	6.77%	2.38%	-	-	2.66%	3.45%	4.16%
EPS ²	31.81	45.37	22.21	36.65	33.39	42.98	52.41	56.9
Distribution rate	81.7%	58.4%	33.8%	-	-	34.7%	36.9%	41.1%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	121,708	124,081	125,687
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,499	29,994	31,372
EBIT ¹	11,083	15,895	8,287	13,692	13,192	17,111	19,789	20,759
Net income ¹	8,701	12,410	6,074	10,022	9,404	12,086	14,657	15,633
Net Debt ¹	-918	-15	10,728	10,662	15,205	14,123	8,357	973.9
Reference price ²	350.00	391.25	314.50	310.50	515.20	561.20	561.20	561.20
Nbr of stocks (in thousands)	273,511	273,511	273,471	273,471	283,955	283,955	-	-
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	13.06x	1.43x	6.55x	2.66%	17.46B
SOUTHERN COPPER CORPORATION	28.47x	10.24x	15.67x	2.2%	161B
FREEPORT-MCMORAN INC.	25.35x	3.58x	8.22x	0.85%	101B
CMOC GROUP LIMITED	13.3x	1.7x	6.44x	2.24%	61.53B
JX ADVANCED METALS CORPORATION	41.64x	5.72x	21.95x	0.57%	28.7B
KOREA ZINC COMPANY, LTD.	25.29x	1.68x	15.62x	1.44%	23.44B
JIANGXI COPPER COMPANY LIMITED	9.55x	0.3x	9.04x	4.39%	21.09B
SUMITOMO METAL MINING CO., LTD.	18.97x	1.89x	12.92x	1.84%	17.37B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	81.63x	-	-	0.36%	18.76B
Average	28.58x	3.32x	12.05x	1.84%	49.97B
Weighted average by Cap.	26.73x	5.51x	12.22x	1.79%