Valuation Electrolux AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:07:17 2026-07-31 EDT			5-day change	1st Jan Change
2.563 ^EUR	-3.39%		+28.15%	-56.04%

07-31	UBS raises Electrolux price target to 33 kronor (31), reiterates neutral	FW
07-31	Deutsche Bank raises target price for Electrolux to 33 kronor (30), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,263	38,229	29,296	24,907	17,279	22,553	-	-
Change	-	-39.57%	-23.37%	-14.98%	-30.63%	30.53%	-	-
Enterprise Value (EV) ¹	71,854	62,077	55,522	52,760	45,455	44,865	43,728	41,059
Change	-	-13.61%	-10.56%	-4.97%	-13.85%	-1.3%	-2.53%	-6.1%
P/E	13.5x	-29.3x	-5.58x	-17.8x	20x	-11x	5.73x	6.61x
PBR	3.34x	2.31x	2.59x	2.55x	1.98x	1.17x	0.96x	0.99x
PEG	-	0x	-0x	0.2x	-0x	0x	-0x	-0.5x
Capitalization / Revenue	0.5x	0.28x	0.22x	0.18x	0.13x	0.17x	0.16x	0.16x
EV / Revenue	0.57x	0.46x	0.41x	0.39x	0.35x	0.34x	0.32x	0.29x
EV / EBITDA	5.98x	9.98x	8.3x	6.52x	4.86x	5.31x	4.05x	3.38x
EV / EBIT	9.54x	74.7x	134x	31.7x	12.4x	11.5x	7.77x	6.2x
EV / FCF	57.5x	-7x	-156x	-117x	-20.8x	-18.1x	18.5x	12.3x
FCF Yield	1.74%	-14.3%	-0.64%	-0.85%	-4.8%	-5.51%	5.41%	8.12%
Dividend per Share ²	9.2	-	-	-	-	-	1.081	2.403
Rate of return	4.19%	-	-	-	-	-	3.89%	8.65%
EPS ²	16.21	-4.81	-19.36	-5.16	3.19	-2.525	4.845	4.203
Distribution rate	56.8%	-	-	-	-	-	22.3%	57.2%
Net sales ¹	125,631	134,880	134,451	136,150	131,282	131,385	137,054	140,863
EBITDA ¹	12,017	6,221	6,691	8,086	9,344	8,449	10,807	12,134
EBIT ¹	7,528	831	414	1,666	3,657	3,893	5,628	6,618
Net income ¹	4,677	-1,320	-5,227	-1,396	878	-1,449	2,414	3,461
Net Debt ¹	8,591	23,848	26,226	27,853	28,176	22,311	21,175	18,505
Reference price ²	219.50	140.78	108.10	91.90	63.78	27.77	27.77	27.77
Nbr of stocks (in thousands)	287,153	270,028	270,028	270,028	270,496	811,489	-	-
Announcement Date	1/28/22	2/2/23	2/2/24	1/30/25	1/30/26	-	-	-

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.($)
MIDEA GROUP CO., LTD.	14.33x	1.28x	10.87x	5.03%	97.76B
HAIER SMART HOME CO., LTD.	10.9x	0.59x	5.94x	5.09%	29.88B
SHARKNINJA, INC.	28.26x	3.08x	17.13x	1.1%	22.89B
LG ELECTRONICS INDIA LIMITED	45.76x	3.45x	30.81x	0.66%	10.6B
DE'LONGHI S.P.A.	16.54x	1.29x	7.68x	2.44%	6.96B
ZHEJIANG SUPOR CO., LTD.	16.4x	1.42x	13.15x	5.15%	5.13B
BREVILLE GROUP LIMITED	34.96x	2.62x	17.11x	1.16%	3.34B
RINNAI CORPORATION	13.83x	0.67x	5.01x	2.96%	3.1B
NEWELL BRANDS INC.	11.27x	0.92x	6.89x	5.34%	2.38B
Average	21.36x	1.70x	12.73x	3.22%	20.23B
Weighted average by Cap.	17.82x	1.53x	11.91x	4.09%