Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-13 EDT			5-day change	1st Jan Change
91.50 ^SEK	+0.55%		-2.35%	+7.21%

09-17	Peab AB Receives Contract From Hitachi Energy Sweden AB To Renovate And Extend Production And Office Space In Landskrona	CI
09-17	Peab Wins SEK349 Million Building Renovation, Extension Contract in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,689	16,988	16,416	22,766	24,350	25,574	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	5.03%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	32,237	31,668	30,741
Change	-	-23.83%	-8.07%	9.91%	-5%	-0.25%	-1.77%	-2.93%
P/E	14.2x	9.43x	8.25x	9.52x	18x	11.5x	10.3x	9.66x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.46x	1.35x	1.25x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	0.9x	1.55x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.41x	0.39x	0.38x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.52x	0.49x	0.46x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	6.94x	6.45x	6.15x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	10.4x	9.27x	8.59x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	13.6x	11.8x	10.8x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	7.36%	8.45%	9.26%
Dividend per Share ²	5	4	1.5	2.75	3.3	3.875	4.325	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	4.23%	4.73%	5.16%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.965	8.918	9.472
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	48.7%	48.5%	49.9%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	61,809	65,243	66,830
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,645	4,910	4,998
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,103	3,415	3,578
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,243	2,493	2,644
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	6,663	6,094	5,167
Reference price ²	114.20	59.10	57.10	79.20	85.35	91.50	91.50	91.50
Nbr of stocks (in thousands)	295,000	287,452	287,500	287,452	285,300	279,500	-	-
Announcement Date	2/4/22	2/3/23	2/2/24	2/6/25	2/4/26	-	-	-

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.($)
PEAB AB	11.49x	0.52x	6.94x	4.24%	2.56B
QUANTA SERVICES, INC.	59.47x	2.74x	26.11x	0.06%	104B
VINCI	11.73x	1.02x	5.57x	4.99%	66.13B
COMFORT SYSTEMS USA, INC.	33.49x	4.21x	22.84x	0.2%	57.15B
LARSEN & TOUBRO LIMITED	24.8x	1.92x	18.88x	1.19%	53.26B
FERROVIAL N.V.	46.73x	3.79x	23.93x	2.07%	36.32B
EMCOR GROUP, INC.	23.69x	1.63x	15.03x	0.19%	34.23B
HOCHTIEF AG	26.72x	0.67x	10.97x	2.33%	32.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.1x	0.31x	6.01x	5.52%	27.28B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.4x	0.4x	6.35x	2.89%	26.82B
Average	26.46x	1.72x	14.26x	2.37%	43.99B
Weighted average by Cap.	32.49x	2.11x	17.00x	1.84%