Valuation ERICSSON Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:15:49 2026-06-16 EDT			5-day change	1st Jan Change
10.40 ^EUR	-0.95%		-2.80%	+26.83%

06-16	Communications Services Up Amid Rotation Out of Tech - Communications Services Roundup	DJ
06-16	Ericsson defies trend as Stockholm market climbs, OMXS30 index up 0.2 percent	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	365,038	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	20.89%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	314,659	306,069	296,954
Change	-	-36.08%	11.82%	32.33%	-1.1%	13.17%	-2.73%	-2.98%
P/E Ratio	14.7x	10.8x	-7.95x	8,988x	10.6x	20x	16.8x	15.9x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.29x	3.07x	2.86x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.66x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.61x	1.59x	1.55x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.38x	1.33x	1.26x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.47x	8x	7.45x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.6x	9.71x	9.25x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.4x	12.5x	11.7x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.48%	8.02%	8.56%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.271	3.458
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.83%	2.98%	3.15%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.481	6.52	6.911
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.6%	50.2%	50%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	227,360	230,237	234,928
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,167	38,273	39,871
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,755	31,530	32,120
Net income ¹	23,000	18,724	-26,446	20	28,428	18,591	21,374	22,088
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,379	-58,969	-68,084
Reference price ²	99.79	60.90	63.11	89.88	90.60	109.75	109.75	109.75
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	37.11x	7.73x	19.95x	1.38%	474B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	24.06x	0.97x	17.37x	1.93%	215B
ARISTA NETWORKS, INC.	50.49x	17.05x	35.72x	-.--%	213B
ZHONGJI INNOLIGHT CO., LTD.	46.25x	14.45x	36.27x	0.23%	205B
NOKIA OYJ	50.16x	3.22x	20.98x	1.2%	81.57B
LUMENTUM HOLDINGS INC.	193.8x	24.94x	73.22x	-.--%	74.47B
MOTOROLA SOLUTIONS, INC.	31.04x	5.89x	17.24x	1.15%	68.34B
CIENA CORPORATION	89.2x	10.37x	47.87x	-.--%	65.6B
GARMIN LTD.	25.12x	5.42x	18.77x	1.73%	45.93B
Average	60.80x	10.00x	31.93x	0.85%	160.31B
Weighted average by Cap.	48.96x	9.64x	28.13x	0.95%