Valuation Holmen AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:26 2026-06-19 EDT			5-day change	1st Jan Change
28.14 ^EUR	-0.64%		+0.21%	-13.08%

06-17	DNB Carnegie lowers price target for Holmen to SEK 335 (345), reiterates hold	FW
06-10	AQR Capital Management emerges as new public short seller in Holmen	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	70,968	67,509	67,704	63,898	54,434	46,565	-	-
Change	-	-4.87%	0.29%	-5.62%	-14.81%	-14.46%	-	-
Enterprise Value (EV) ¹	75,069	69,654	69,573	67,295	59,413	51,273	51,669	51,582
Change	-	-7.21%	-0.12%	-3.27%	-11.71%	-13.7%	0.77%	-0.17%
P/E	23.5x	11.4x	18.5x	22.6x	19.2x	19.7x	18.4x	17.8x
PBR	1.5x	1.18x	1.2x	1.13x	-	0.84x	0.82x	0.8x
PEG	-	0.1x	-0.5x	-1x	6.91x	-1.3x	2.59x	5.26x
Capitalization / Revenue	3.64x	2.82x	2.97x	2.81x	2.47x	2.14x	2.13x	2.12x
EV / Revenue	3.85x	2.91x	3.05x	2.96x	2.69x	2.36x	2.36x	2.35x
EV / EBITDA	14.1x	8.09x	11.4x	13.2x	12.6x	11.5x	11.1x	10.7x
EV / EBIT	18.5x	9.59x	14.6x	18.1x	18.2x	16.3x	15.4x	14.8x
EV / FCF	51.6x	17.1x	17x	56.4x	34.7x	20.2x	25.3x	26.5x
FCF Yield	1.94%	5.86%	5.89%	1.77%	2.88%	4.95%	3.95%	3.77%
Dividend per Share ²	7.5	8	8.5	9	9.5	10.11	9.84	10.09
Rate of return	1.73%	1.93%	2%	2.22%	2.68%	3.26%	3.17%	3.25%
EPS ²	18.5	36.3	23	18	18.5	15.73	16.85	17.42
Distribution rate	40.5%	22%	37%	50%	51.4%	64.3%	58.4%	57.9%
Net sales ¹	19,479	23,952	22,795	22,759	22,056	21,743	21,904	21,994
EBITDA ¹	5,322	8,607	6,114	5,110	4,733	4,468	4,672	4,811
EBIT ¹	4,061	7,262	4,755	3,721	3,270	3,146	3,357	3,495
Net income ¹	3,004	5,874	3,697	2,861	2,879	2,370	2,534	2,606
Net Debt ¹	4,101	2,145	1,869	3,397	4,979	4,708	5,104	5,017
Reference price ²	434.70	413.90	425.70	406.20	354.40	310.20	310.20	310.20
Nbr of stocks (in thousands)	161,926	162,002	159,222	158,108	154,285	150,435	-	-
Announcement Date	1/28/22	1/31/23	1/31/24	1/31/25	1/30/26	-	-	-

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.($)
UPM-KYMMENE OYJ	14.24x	1.58x	9.42x	6.21%	14.59B
SUZANO S.A.	5.62x	2.28x	5.33x	3.68%	10.4B
OJI HOLDINGS CORPORATION	15.41x	0.83x	11.7x	4.47%	4.24B
KLABIN S.A.	9.62x	2.16x	5.94x	5.67%	4.1B
EMPRESAS CMPC S.A.	15.67x	1.03x	6.5x	1.35%	2.89B
THE NAVIGATOR COMPANY, S.A.	13.04x	1.53x	7.24x	6.47%	2.84B
XIANHE CO.,LTD.	14.21x	-	-	2.47%	2.79B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	8.72x	0.93x	4.05x	2.18%	2.03B
ADITYA BIRLA REAL ESTATE LIMITED	-81.7x	20.47x	-174.4x	0.24%	1.51B
Average	1.65x	3.85x	-15.53x	3.64%	5.04B
Weighted average by Cap.	8.53x	2.33x	1.19x	4.52%