Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-18 EDT			5-day change	1st Jan Change
89.45 ^SEK	-1.27%		+0.39%	+4.80%

06-16	Peab Wins SEK825 Million Swimming Pool Construction Contract in Sweden	MT
06-16	Peab AB Receives Contract from City of Helsingborg to Build Oceanhamn Swimming Pool Facility Worth SEK 825 Million	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	25,155	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	3.3%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,373	31,543	27,239
Change	-	-23.83%	-8.07%	9.91%	-5%	6.36%	-8.23%	-13.65%
P/E	14.2x	9.43x	8.25x	9.52x	18x	11.3x	10.1x	9.57x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.41x	1.32x	1.23x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	0.9x	1.58x
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	0.57x	0.49x	0.41x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.59x	6.51x	5.53x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.3x	9.47x	7.77x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	13.7x	12.2x	10.1x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	7.27%	8.22%	9.93%
Dividend per Share ²	5	4	1.5	2.75	3.3	4.062	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	4.54%	4.93%	5.28%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.944	8.814	9.348
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	51.1%	50%	50.5%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	60,716	64,033	65,840
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,528	4,845	4,928
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,044	3,331	3,506
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,254	2,490	2,623
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	9,219	6,389	2,084
Reference price ²	114.20	59.10	57.10	79.20	85.35	89.45	89.45	89.45
Nbr of stocks (in thousands)	295,000	287,452	287,500	287,452	285,300	281,214	-	-
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	11.26x	0.57x	7.59x	4.54%	2.63B
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
VINCI	14.3x	1.17x	6.43x	4.1%	81.92B
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	69.14B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
Average	33.25x	2.12x	17.69x	2.12%	51.94B
Weighted average by Cap.	39.92x	2.57x	20.51x	1.6%