Valuation Elekta AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-30 EDT			5-day change	1st Jan Change
48.74 ^SEK	-0.04%		+6.65%	-14.11%

07-29	Goldman Sachs cuts Elekta target price to 50 kronor (55), reiterates sell - BN	FW
07-21	Capricorn Fund Managers is no longer a public short seller in Elekta	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	25,500	32,882	30,261	18,722	20,346	18,623	-	-
Change	-	28.95%	-7.97%	-38.13%	8.67%	-8.47%	-	-
Enterprise Value (EV) ¹	27,032	35,324	33,411	22,199	23,537	22,091	21,625	21,785
Change	-	30.67%	-5.42%	-33.56%	6.03%	-6.14%	-2.11%	0.74%
P/E	22.1x	34.8x	23.2x	79x	-39.2x	13x	11.6x	10.5x
PBR	2.86x	3.38x	2.81x	2.13x	2.87x	2.43x	2.24x	2.09x
PEG	-	-1.9x	0.6x	-1x	0x	-0x	1x	1x
Capitalization / Revenue	1.75x	1.95x	1.67x	1.04x	1.22x	1.08x	1.03x	0.99x
EV / Revenue	1.86x	2.09x	1.84x	1.23x	1.41x	1.28x	1.2x	1.16x
EV / EBITDA	10.1x	13.6x	10.5x	6.76x	7.13x	6.47x	5.96x	5.6x
EV / EBIT	16.5x	24.7x	16.4x	10.6x	11.5x	10.3x	9.1x	8.28x
EV / FCF	60.1x	101x	40.9x	21x	16.9x	15x	12.4x	11.8x
FCF Yield	1.66%	0.99%	2.44%	4.76%	5.91%	6.68%	8.05%	8.46%
Dividend per Share ²	2.4	2.4	2.4	2.4	2.4	2.507	2.761	3.062
Rate of return	3.6%	2.79%	3.03%	4.9%	4.51%	5.14%	5.66%	6.28%
EPS ²	3.02	2.47	3.41	0.62	-1.36	3.737	4.192	4.634
Distribution rate	79.5%	97.2%	70.4%	387%	-176%	67.1%	65.9%	66.1%
Net sales ¹	14,548	16,869	18,119	18,016	16,718	17,312	18,057	18,833
EBITDA ¹	2,682	2,596	3,189	3,283	3,300	3,416	3,631	3,893
EBIT ¹	1,643	1,431	2,039	2,097	2,051	2,145	2,377	2,632
Net income ¹	1,154	943	1,302	237	-519	1,430	1,607	1,772
Net Debt ¹	1,532	2,442	3,150	3,477	3,191	3,469	3,002	3,163
Reference price ²	66.74	86.06	79.20	49.00	53.25	48.74	48.74	48.74
Nbr of stocks (in thousands)	382,083	382,083	382,083	382,083	382,083	382,083	-	-
Announcement Date	5/25/22	5/25/23	6/5/24	5/28/25	5/28/26	-	-	-

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.($)
ELEKTA AB	13.05x	1.28x	6.47x	5.14%	1.92B
THERMO FISHER SCIENTIFIC, INC.	28.65x	5.14x	19.73x	0.32%	214B
DANAHER CORPORATION	32.8x	6.01x	19.03x	0.74%	138B
INTUITIVE SURGICAL, INC.	38.69x	10.03x	22.19x	-.--%	125B
BOSTON SCIENTIFIC CORPORATION	16.68x	3.51x	11.33x	-.--%	68.43B
EDWARDS LIFESCIENCES CORPORATION	33.89x	6.79x	21.47x	-.--%	49.38B
SIEMENS HEALTHINEERS AG	19.9x	2.25x	11.69x	2.64%	47.55B
AGILENT TECHNOLOGIES, INC.	27.28x	5.43x	18.55x	0.73%	39.63B
WATERS CORPORATION	45.99x	6.41x	19.7x	-.--%	37.26B
GE HEALTHCARE TECHNOLOGIES INC.	15.77x	1.78x	9.94x	0.2%	32.71B
Average	27.27x	4.86x	16.01x	0.98%	75.4B
Weighted average by Cap.	29.96x	5.81x	18.33x	0.45%