|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 36.82 EUR | +0.33% |
|
+3.84% | -2.44% |
| 09-04 | Goldman Sachs Downgrades Elisa to Neutral, Cuts PT | MT |
| 09-04 | Goldman Sachs downgrades Elisa to Neutral (Buy), price target €38 - BN | FW |
Company Valuation: Elisa Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,669 | 7,926 | 6,715 | 6,705 | 6,058 | 5,912 | - | - |
| Change | - | -8.57% | -15.28% | -0.15% | -9.65% | -2.4% | - | - |
| Enterprise Value (EV) 1 | 9,888 | 9,202 | 8,020 | 8,178 | 7,566 | 7,421 | 7,426 | 7,438 |
| Change | - | -6.94% | -12.85% | 1.97% | -7.48% | -1.92% | 0.07% | 0.15% |
| P/E | 25.2x | 21.2x | 17.9x | 18.7x | 17.7x | 15.4x | 14.9x | 14.3x |
| PBR | 7.24x | 6.36x | 5.2x | 5.22x | 4.84x | 4.7x | 4.7x | 4.7x |
| PEG | - | 2.53x | 41.71x | -3.98x | -3.95x | 1.3x | 4.13x | 3.66x |
| Capitalization / Revenue | 4.34x | 3.72x | 3.08x | 3.06x | 2.68x | 2.61x | 2.56x | 2.5x |
| EV / Revenue | 4.95x | 4.32x | 3.68x | 3.73x | 3.35x | 3.28x | 3.21x | 3.14x |
| EV / EBITDA | 14x | 12.5x | 10.6x | 10.4x | 9.36x | 9.03x | 8.79x | 8.55x |
| EV / EBIT | 22.5x | 19.5x | 16.5x | 16.2x | 14.8x | 14.2x | 13.6x | 13.1x |
| EV / FCF | 29.4x | 28.7x | 23.4x | 23.8x | 18.5x | 18.5x | 17.8x | 17.4x |
| FCF Yield | 3.41% | 3.49% | 4.28% | 4.21% | 5.41% | 5.39% | 5.6% | 5.75% |
| Dividend per Share 2 | 2.05 | 2.05 | 2.15 | 2.25 | 2.35 | 2.47 | 2.542 | 2.615 |
| Rate of return | 3.79% | 4.14% | 5.13% | 5.38% | 6.23% | 6.71% | 6.91% | 7.1% |
| EPS 2 | 2.15 | 2.33 | 2.34 | 2.23 | 2.13 | 2.389 | 2.475 | 2.572 |
| Distribution rate | 95.3% | 88% | 91.9% | 101% | 110% | 103% | 103% | 102% |
| Net sales 1 | 1,998 | 2,130 | 2,180 | 2,192 | 2,257 | 2,265 | 2,314 | 2,367 |
| EBITDA 1 | 706 | 735 | 756 | 783 | 808 | 821.8 | 845.2 | 870 |
| EBIT 1 | 439 | 472 | 487 | 504 | 512 | 521.6 | 545.2 | 568.7 |
| Net income 1 | 343.6 | 374.1 | 375.2 | 358.4 | 342 | 377.8 | 392.7 | 407.2 |
| Net Debt 1 | 1,219 | 1,276 | 1,304 | 1,473 | 1,508 | 1,509 | 1,514 | 1,525 |
| Reference price 2 | 54.12 | 49.46 | 41.87 | 41.80 | 37.74 | 36.82 | 36.82 | 36.82 |
| Nbr of stocks (in thousands) | 160,187 | 160,260 | 160,388 | 160,409 | 160,514 | 160,575 | - | - |
| Announcement Date | 1/27/22 | 1/27/23 | 1/26/24 | 1/31/25 | 1/30/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.41x | 3.28x | 9.03x | 6.71% | 6.86B | |
| 11.02x | 1.31x | 4.14x | 7.04% | 222B | |
| 11.14x | 2.6x | 6.88x | 5.58% | 210B | |
| 13.9x | 2.18x | 5.62x | 3.94% | 159B | |
| 13.81x | 1.86x | 8.11x | 3.04% | 93.15B | |
| 11.83x | 0.89x | 3.34x | 6.53% | 80.78B | |
| 11.48x | 1.77x | 4.47x | 2.85% | 68.4B | |
| 15.37x | 2.7x | 8.42x | 5.03% | 58.31B | |
| 24.24x | 5.47x | 19.96x | 4.5% | 57.98B | |
| 15.13x | 2.8x | 6.27x | 4.35% | 51.61B | |
| Average | 14.33x | 2.48x | 7.62x | 4.96% | 100.88B | |
| Weighted average by Cap. | 13.11x | 2.17x | 6.57x | 5.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ELISA Stock
- Valuation Elisa Oyj
Select your edition
All financial news and data tailored to specific country editions
