Valuation ERICSSON Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:52:25 2026-07-02 EDT			5-day change	1st Jan Change
9.700 ^EUR	-0.10%		-3.54%	+15.80%

07:50am	Fastpartner posts lower operating profit (update)	FW
07:41am	Fastpartner reports lower operating profit	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	353,476	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	17.06%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	302,616	294,168	285,067
Change	-	-36.08%	11.82%	32.33%	-1.1%	8.84%	-2.79%	-3.09%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	19.5x	16.4x	15.4x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.19x	2.98x	2.77x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	2.44x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.56x	1.53x	1.5x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.33x	1.27x	1.21x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.07x	7.73x	7.19x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.3x	9.38x	8.89x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.1x	12x	11.2x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.66%	8.32%	8.91%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.243	3.427
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.92%	3.05%	3.22%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.453	6.487	6.897
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.9%	50%	49.7%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,993	230,869	235,730
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,479	38,068	39,629
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,414	31,367	32,049
Net income ¹	23,000	18,724	-26,446	20	28,428	18,735	21,514	22,315
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,861	-59,309	-68,410
Reference price ²	99.79	60.90	63.11	89.88	90.60	106.35	106.35	106.35
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,323,585	-	-
Announcement Date	1/25/22	1/20/23	1/23/24	1/24/25	1/23/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	36.13x	7.53x	19.44x	1.42%	461B
ARISTA NETWORKS, INC.	49.47x	16.79x	35.15x	-.--%	210B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.85x	0.95x	16.62x	1.94%	204B
ZHONGJI INNOLIGHT CO., LTD.	45.44x	14.15x	35.63x	0.24%	201B
NOKIA OYJ	45.28x	2.91x	18.92x	1.32%	72.73B
CIENA CORPORATION	88.85x	10.35x	47.77x	-.--%	65.46B
MOTOROLA SOLUTIONS, INC.	31.58x	5.98x	17.52x	1.13%	69.54B
LUMENTUM HOLDINGS INC.	162.2x	20.88x	61.31x	-.--%	62.33B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	19.37x	2.71x	12.81x	3.15%	45.9B
Average	55.69x	9.14x	29.46x	1.02%	154.68B
Weighted average by Cap.	45.35x	9.17x	26.59x	1.02%