Valuation Boliden AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:39:52 2026-09-15 EDT			5-day change	1st Jan Change
45.70 ^EUR	-3.04%		-11.19%	-1.33%

11:41am	Uneven close on the Stockholm Stock Exchange, OMXS30 index unchanged	FW
09-10	Hemnet fell after pausing buyback program, OMXS30 index fell 0.4 percent	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	146,297	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	0%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	161,308	157,116	152,397
Change	-	12.85%	-9.59%	-1.2%	68.98%	-0.12%	-2.6%	-3%
P/E	11x	8.62x	14.2x	8.47x	15.4x	12.6x	10.1x	9.34x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.74x	1.52x	1.4x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.4x	1.13x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.26x	1.13x	1.12x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.39x	1.21x	1.16x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.04x	5.08x	4.72x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	9.95x	7.82x	7.17x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	37.4x	17.1x	12.1x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.67%	5.86%	8.28%
Dividend per Share ²	26	26.5	7.5	-	-	14.01	21.21	25.19
Rate of return	7.43%	6.77%	2.38%	-	-	2.67%	4.04%	4.79%
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	525.60	525.60	525.60
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

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.($)
SOUTHERN COPPER CORPORATION	24.31x	9.4x	14.4x	2.12%	159B
FREEPORT-MCMORAN INC.	23.36x	3.5x	8.33x	0.86%	99.57B
CMOC GROUP LIMITED	11.94x	1.38x	5.71x	2.96%	54.36B
JX ADVANCED METALS CORPORATION	19.5x	3.66x	12.48x	0.9%	22.25B
JIANGXI COPPER COMPANY LIMITED	7.07x	0.29x	8.02x	6.01%	19.65B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	32.93x	-	-	1.23%	20.08B
KOREA ZINC COMPANY, LTD.	20.42x	1.19x	10.21x	2.15%	17.61B
SUMITOMO METAL MINING CO., LTD.	11.04x	1.52x	10.45x	2.94%	16.58B
Average	18.82x	2.99x	9.94x	2.4%	51.14B
Weighted average by Cap.	21.06x	5.27x	10.84x	2.04%