|
Real-time Estimate
Cboe Europe
11:30:45 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 247.90 SEK | -3.91% |
|
-4.65% | +18.10% |
| 10-21 | Husqvarna plunged on Stockholm Stock Exchange, OMXS30 index rose 0.2 percent | FW |
| 10-20 | Fidelity increases stake in Epiroc above 5% | FW |
Company Valuation: Epiroc AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 261,850 | 220,336 | 233,963 | 224,784 | 244,720 | 296,721 | - | - |
| Change | - | -15.85% | 6.18% | -3.92% | 8.87% | 21.25% | - | - |
| Enterprise Value (EV) 1 | 260,546 | 224,027 | 241,787 | 239,562 | 255,724 | 305,623 | 300,789 | 294,690 |
| Change | - | -14.02% | 7.93% | -0.92% | 6.75% | 19.51% | -1.58% | -2.03% |
| P/E | 39.2x | 27.3x | 25.9x | 26.6x | 29.5x | 31.3x | 25.7x | 23.3x |
| PBR | 10.7x | 6.83x | 6.56x | 5.39x | 6x | 6.56x | 5.69x | 4.99x |
| PEG | - | 1.4x | 2.1x | -3.58x | -17.77x | 2x | 1.2x | 2.3x |
| Capitalization / Revenue | 6.6x | 4.43x | 3.88x | 3.53x | 3.95x | 4.42x | 3.87x | 3.6x |
| EV / Revenue | 6.57x | 4.51x | 4.01x | 3.77x | 4.12x | 4.55x | 3.92x | 3.57x |
| EV / EBITDA | 24x | 16.1x | 15.3x | 14.9x | 16.8x | 18.2x | 15.2x | 13.7x |
| EV / EBIT | 28.6x | 19.1x | 18.4x | 19x | 21.1x | 22.3x | 18.2x | 16.2x |
| EV / FCF | 39x | 49.3x | 44.3x | 27.8x | 29.5x | 38.1x | 30.1x | 24.1x |
| FCF Yield | 2.56% | 2.03% | 2.26% | 3.59% | 3.39% | 2.62% | 3.32% | 4.16% |
| Dividend per Share 2 | 3 | 3.4 | 3.8 | 3.8 | 3.8 | 4.118 | 4.796 | 5.286 |
| Rate of return | 1.31% | 1.79% | 1.88% | 1.97% | 1.81% | 1.6% | 1.86% | 2.05% |
| EPS 2 | 5.84 | 6.95 | 7.81 | 7.23 | 7.11 | 8.242 | 10.06 | 11.09 |
| Distribution rate | 51.4% | 48.9% | 48.7% | 52.6% | 53.4% | 50% | 47.7% | 47.6% |
| Net sales 1 | 39,645 | 49,694 | 60,343 | 63,604 | 61,998 | 67,175 | 76,744 | 82,514 |
| EBITDA 1 | 10,844 | 13,885 | 15,780 | 16,068 | 15,213 | 16,835 | 19,780 | 21,575 |
| EBIT 1 | 9,098 | 11,755 | 13,117 | 12,624 | 12,125 | 13,708 | 16,506 | 18,172 |
| Net income 1 | 7,058 | 8,397 | 9,431 | 8,731 | 8,602 | 10,003 | 12,216 | 13,466 |
| Net Debt 1 | -1,304 | 3,691 | 7,824 | 14,778 | 11,004 | 8,902 | 4,068 | -2,031 |
| Reference price 2 | 229.20 | 189.85 | 202.20 | 192.55 | 209.90 | 258.00 | 258.00 | 258.00 |
| Nbr of stocks (in thousands) | 1,206,255 | 1,206,183 | 1,206,846 | 1,208,218 | 1,208,994 | 1,209,940 | - | - |
| Announcement Date | 1/26/22 | 1/31/23 | 1/24/24 | 1/30/25 | 1/26/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.3x | 4.55x | 18.15x | 1.6% | 30B | |
| 27.66x | 4.72x | 21.07x | 0.84% | 340B | |
| 35.15x | 5.47x | 29.82x | 1.03% | 172B | |
| 15.45x | 1.18x | 7.63x | 4.77% | 65.91B | |
| 18.52x | 1.72x | 13.96x | 2.94% | 58.02B | |
| 30.9x | 4.36x | 18.2x | 0.42% | 48.81B | |
| 15.67x | 1.6x | 9.12x | 2.76% | 39.5B | |
| 11.18x | 1.05x | 10.5x | 4.67% | 34.89B | |
| 12.19x | 0.4x | 4.09x | 4.03% | 25.75B | |
| 15.71x | 1.24x | 8.11x | 3.22% | 23.85B | |
| Average | 21.37x | 2.63x | 14.07x | 2.63% | 83.86B | |
| Weighted average by Cap. | 25.85x | 3.83x | 19.15x | 1.75% |
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
- EPI A Stock
- Valuation Epiroc AB
Select your edition
All financial news and data tailored to specific country editions
