Valuation SAAB AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:42 2026-10-02 EDT			5-day change	1st Jan Change
54.73 ^EUR	-0.42%		+0.60%	+14.72%

10-02	Stockholm bourse ended Friday higher, Volvo Cars fell on outlook warning	FW
10-02	Colombia renegotiating Gripen contract with Saab - Sveriges Radio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,325	54,355	80,855	124,896	288,781	329,977	-	-
Change	-	79.24%	48.75%	54.47%	131.22%	14.27%	-	-
Enterprise Value (EV) ¹	32,450	51,923	78,512	122,685	284,792	325,756	324,672	321,688
Change	-	60.01%	51.21%	56.26%	132.13%	14.38%	-0.33%	-0.92%
P/E	15.9x	25x	24.1x	30.2x	45.9x	40.8x	32.3x	26.6x
PBR	1.32x	1.85x	2.53x	3.52x	6.67x	6.51x	5.63x	4.82x
PEG	-	1.8x	0.5x	1.3x	0.9x	1.4x	1.2x	1.2x
Capitalization / Revenue	0.77x	1.29x	1.57x	1.96x	3.65x	3.37x	2.77x	2.36x
EV / Revenue	0.83x	1.24x	1.52x	1.92x	3.6x	3.33x	2.73x	2.3x
EV / EBITDA	6.72x	9.61x	12x	14.6x	25.1x	22.8x	18.3x	15.2x
EV / EBIT	11.2x	15.9x	18.4x	21.7x	35.3x	30.9x	24.4x	20x
EV / FCF	10.2x	22.2x	26.9x	64.8x	616x	114x	103x	67.4x
FCF Yield	9.84%	4.51%	3.72%	1.54%	0.16%	0.88%	0.97%	1.48%
Dividend per Share ²	1.225	1.325	1.6	2	2.4	3.47	4.387	5.374
Rate of return	2.13%	1.29%	1.05%	0.86%	0.45%	0.57%	0.72%	0.88%
EPS ²	3.612	4.102	6.29	7.74	11.7	15.01	18.99	23.06
Distribution rate	33.9%	32.3%	25.4%	25.8%	20.5%	23.1%	23.1%	23.3%
Net sales ¹	39,154	42,006	51,609	63,751	79,146	97,918	119,089	139,575
EBITDA ¹	4,826	5,401	6,558	8,402	11,347	14,275	17,719	21,223
EBIT ¹	2,888	3,274	4,272	5,662	8,066	10,552	13,313	16,075
Net income ¹	1,926	2,195	3,381	4,171	6,314	8,022	10,129	12,248
Net Debt ¹	2,125	-2,432	-2,343	-2,211	-3,989	-4,220	-5,305	-8,289
Reference price ²	57.58	102.68	151.90	233.70	537.60	612.60	612.60	612.60
Nbr of stocks (in thousands)	526,704	529,386	532,293	534,427	537,166	538,649	-	-
Announcement Date	2/11/22	2/10/23	2/9/24	2/7/25	2/5/26	-	-	-

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.($)
GE AEROSPACE	35.72x	6.56x	27.49x	0.58%	321B
RTX CORPORATION	30.62x	2.87x	17.02x	1.55%	249B
AIRBUS SE	25.47x	1.69x	12.58x	1.81%	169B
ROLLS-ROYCE HOLDINGS PLC	34.84x	5.07x	21.3x	0.98%	162B
SAFRAN	33.06x	3.63x	16.44x	1.25%	154B
BOEING	-713.16x	1.79x	40.52x	-.--%	153B
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	117B
HOWMET AEROSPACE INC.	42x	9.46x	29.35x	0.22%	92.23B
GENERAL DYNAMICS CORPORATION	19.42x	1.65x	13.5x	1.91%	89.17B
Average	-52.83x	3.81x	21.09x	1.23%	167.33B
Weighted average by Cap.	-44.78x	3.96x	21.67x	1.16%