Valuation Holmen AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 09:13:37 2026-07-21 EDT			5-day change	1st Jan Change
27.80 ^EUR	+0.36%		+1.61%	-14.98%

07-16	Länsförsäkringar Småbolag Sverige Vision fell 1.18 percent in June, sold Note, Nolato, Hexpol, Nederman and Fabege	FW
07-08	Morgan Stanley cuts Holmen target price to 320 kronor (330), reiterates underweight - BN	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	45,933	-	-
Change	-	-4.87%	0.29%	-5.62%	-14.81%	-15.62%	-	-
Enterprise Value (EV) ¹	75,069	69,654	69,573	67,295	59,413	50,724	51,053	50,974
Change	-	-7.21%	-0.12%	-3.27%	-11.71%	-14.63%	0.65%	-0.15%
P/E	23.5x	11.4x	18.5x	22.6x	19.2x	19.5x	18.2x	17.6x
PBR	1.5x	1.18x	1.2x	1.13x	-	0.84x	0.81x	0.79x
PEG	-	0.1x	-0.5x	-1x	6.91x	-1.3x	2.56x	5.2x
Capitalization / Revenue	3.64x	2.82x	2.97x	2.81x	2.47x	2.11x	2.1x	2.09x
EV / Revenue	3.85x	2.91x	3.05x	2.96x	2.69x	2.33x	2.33x	2.32x
EV / EBITDA	14.1x	8.09x	11.4x	13.2x	12.6x	11.4x	10.9x	10.6x
EV / EBIT	18.5x	9.59x	14.6x	18.1x	18.2x	16.3x	15.2x	14.6x
EV / FCF	51.6x	17.1x	17x	56.4x	34.7x	20x	25x	26.2x
FCF Yield	1.94%	5.86%	5.89%	1.77%	2.88%	5%	4%	3.82%
Dividend per Share ²	7.5	8	8.5	9	9.5	9.733	9.859	10.1
Rate of return	1.73%	1.93%	2%	2.22%	2.68%	3.17%	3.21%	3.29%
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%	61.9%	58.5%	58%
Net sales ¹	19,479	23,952	22,795	22,759	22,056	21,730	21,882	21,968
EBITDA ¹	5,322	8,607	6,114	5,110	4,733	4,434	4,669	4,800
EBIT ¹	4,061	7,262	4,755	3,721	3,270	3,110	3,350	3,480
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	4,791	5,120	5,041
Reference price ²	434.70	413.90	425.70	406.20	354.40	307.20	307.20	307.20
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	14.31x	1.55x	9.26x	6.4%	14.08B
SUZANO S.A.	5.57x	2.25x	5.27x	3.72%	10.17B
OJI HOLDINGS CORPORATION	18.94x	0.84x	10.99x	4.3%	4.37B
KLABIN S.A.	9.82x	2.19x	6.02x	5.57%	4.22B
EMPRESAS CMPC S.A.	16.29x	1.04x	6.61x	1.29%	2.91B
THE NAVIGATOR COMPANY, S.A.	14.18x	1.67x	7.67x	6.64%	2.57B
XIANHE CO.,LTD.	10.01x	-	-	3.51%	1.97B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	4.16x	0.86x	4.06x	2.67%	1.88B
ADITYA BIRLA REAL ESTATE LIMITED	-118.36x	14.94x	-369.44x	0.17%	1.67B
Average	-2.79x	3.17x	-39.94x	3.81%	4.87B
Weighted average by Cap.	6.76x	2.18x	-7.45x	4.64%