Valuation Peab AB

Stocks

Real-time Estimate Cboe Europe 10:22:30 2026-09-01 EDT			5-day change	1st Jan Change
98.25 ^SEK	-0.05%		+3.47%	+15.17%

08-28	Peab Appoints Johan Dagertun as CFO, Effective 4 February 2027	CI
08-28	Peab AB Announces Management Appointments	CI

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	27,475	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	12.83%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,990	34,679	32,642
Change	-	-23.83%	-8.07%	9.91%	-5%	8.26%	-0.89%	-5.87%
P/E	14.2x	9.43x	8.25x	9.52x	18x	12.3x	11.1x	10.4x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.56x	1.45x	1.35x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	1x	1.57x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.44x	0.42x	0.41x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.56x	0.53x	0.49x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.66x	7.09x	6.53x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.4x	10.3x	9.12x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	14.8x	13x	11.5x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	6.78%	7.72%	8.72%
Dividend per Share ²	5	4	1.5	2.75	3.3	4	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	4.07%	4.49%	4.81%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.972	8.884	9.472
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	50.2%	49.6%	49.9%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	62,281	64,834	66,830
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,567	4,893	4,998
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,077	3,378	3,578
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,254	2,498	2,644
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	7,515	7,204	5,167
Reference price ²	114.20	59.10	57.10	79.20	85.35	98.30	98.30	98.30
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEAB AB	12.33x	0.56x	7.66x	4.07%	2.87B
QUANTA SERVICES, INC.	52.99x	2.43x	23.19x	0.07%	91.27B
VINCI	12.44x	1.07x	5.83x	4.7%	72.82B
LARSEN & TOUBRO LIMITED	27.08x	2.07x	20.37x	1.13%	58.27B
COMFORT SYSTEMS USA, INC.	31.82x	3.99x	21.65x	0.21%	54.31B
FERROVIAL N.V.	51.97x	4.18x	26.57x	1.71%	42.21B
HOCHTIEF AG	29.09x	0.71x	11.86x	2.13%	36.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.84x	0.49x	7.69x	2.47%	32.86B
EMCOR GROUP, INC.	22.43x	1.53x	14.09x	0.21%	32.4B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.38x	0.33x	5.06x	5.36%	26.61B
Average	26.94x	1.74x	14.40x	2.21%	45.02B
Weighted average by Cap.	31.09x	2.03x	16.27x	1.82%