Company Valuation: SAAB AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,325 54,355 80,855 124,896 288,781 344,412 - -
Change - 79.24% 48.75% 54.47% 131.22% 19.26% - -
Enterprise Value (EV) 1 32,450 51,923 78,512 122,685 284,792 340,157 338,999 335,965
Change - 60.01% 51.21% 56.26% 132.13% 19.44% -0.34% -0.9%
P/E 15.9x 25x 24.1x 30.2x 45.9x 42.6x 33.6x 27.7x
PBR 1.32x 1.85x 2.53x 3.52x 6.67x 6.72x 5.78x 4.91x
PEG - 1.8x 0.5x 1.3x 0.9x 1.5x 1.3x 1.3x
Capitalization / Revenue 0.77x 1.29x 1.57x 1.96x 3.65x 3.52x 2.89x 2.47x
EV / Revenue 0.83x 1.24x 1.52x 1.92x 3.6x 3.47x 2.85x 2.41x
EV / EBITDA 6.72x 9.61x 12x 14.6x 25.1x 23.8x 19.1x 15.8x
EV / EBIT 11.2x 15.9x 18.4x 21.7x 35.3x 32.2x 25.4x 20.9x
EV / FCF 10.2x 22.2x 26.9x 64.8x 616x 113x 87.3x 60.1x
FCF Yield 9.84% 4.51% 3.72% 1.54% 0.16% 0.88% 1.15% 1.66%
Dividend per Share 2 1.225 1.325 1.6 2 2.4 3.467 4.393 5.38
Rate of return 2.13% 1.29% 1.05% 0.86% 0.45% 0.54% 0.69% 0.84%
EPS 2 3.612 4.102 6.29 7.74 11.7 15.02 19.04 23.09
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 97,930 119,097 139,649
EBITDA 1 4,826 5,401 6,558 8,402 11,347 14,295 17,738 21,219
EBIT 1 2,888 3,274 4,272 5,662 8,066 10,568 13,349 16,100
Net income 1 1,926 2,195 3,381 4,171 6,314 8,082 10,263 12,465
Net Debt 1 2,125 -2,432 -2,343 -2,211 -3,989 -4,256 -5,413 -8,448
Reference price 2 57.58 102.68 151.90 233.70 537.60 639.40 639.40 639.40
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.15x3.52x24.12x0.54% 35.24B
35.87x6.58x27.58x0.58% 323B
31.79x2.97x17.63x1.49% 259B
26.19x1.74x12.93x1.75% 173B
-526.78x1.79x40.9x-.--% 151B
31.08x4.55x19.01x1.1% 147B
31.59x3.46x15.67x1.31% 147B
18.03x1.74x12.44x2.55% 127B
20.08x1.7x13.93x1.85% 92.24B
39.93x9.02x27.96x0.24% 87.75B
Average -24.91x 3.71x 21.22x 1.14% 154.13B
Weighted average by Cap. -24.01x 3.85x 21.51x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SAAB AB

Historical PBR trend

Valuation ratios - PBR - SAAB AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SAAB AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SAAB AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - SAAB AB