Valuation Boliden AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 10:27:15 2026-08-21 EDT			5-day change	1st Jan Change
51.35 ^EUR	+6.25%		+1.06%	+2.38%

06:46am	Nibe a post-earnings winner on a rising Stockholm market, OMXS30 index up 0.9 percent	FW
03:34am	Nibe surges as the Stockholm stock market edges higher	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	153,169	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	4.7%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	168,395	163,476	159,068
Change	-	12.85%	-9.59%	-1.2%	68.98%	4.27%	-2.92%	-2.7%
P/E	11x	8.62x	14.2x	8.47x	15.4x	13x	10.6x	9.66x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.79x	1.59x	1.45x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.5x	1.01x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.32x	1.21x	1.2x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.45x	1.29x	1.24x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.33x	5.42x	5.05x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	10.5x	8.44x	7.72x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	39.2x	18.5x	13.1x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.55%	5.41%	7.61%
Dividend per Share ²	26	26.5	7.5	-	-	13.86	20.66	24.63
Rate of return	7.43%	6.77%	2.38%	-	-	2.57%	3.83%	4.57%
EPS ²	31.81	45.37	22.21	36.65	33.39	41.42	50.98	55.84
Distribution rate	81.7%	58.4%	33.8%	-	-	33.5%	40.5%	44.1%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	115,906	127,040	128,028
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,584	30,142	31,503
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,021	19,377	20,595
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,586	13,986	15,091
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	539.40	539.40	539.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHERN COPPER CORPORATION	25.84x	9.93x	15.32x	2.02%	168B
FREEPORT-MCMORAN INC.	24x	3.59x	8.59x	0.84%	102B
CMOC GROUP LIMITED	12.23x	1.43x	5.71x	2.74%	55.82B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	41.76x	-	-	0.47%	21.83B
JX ADVANCED METALS CORPORATION	20.01x	3.84x	12.48x	0.97%	21.71B
JIANGXI COPPER COMPANY LIMITED	8.62x	0.28x	8.56x	4.7%	20.08B
KOREA ZINC COMPANY, LTD.	21.74x	1.25x	10.77x	2.02%	18.12B
SUMITOMO METAL MINING CO., LTD.	12.52x	1.71x	11.88x	2.59%	17.98B
Average	20.84x	3.15x	10.47x	2.04%	53.2B
Weighted average by Cap.	22.58x	5.59x	11.44x	1.85%