Valuation SAAB AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-29 EDT			5-day change	1st Jan Change
614.10 ^SEK	-0.44%		-0.92%	+14.23%

09-29	Stockholm continues higher at midday, Hemnet rises on reorganization	FW
09-29	Boozt rises on positive Stockholm market, OMXS30 index up 0.7%	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	330,785	-	-
Change	-	79.24%	48.75%	54.47%	131.22%	14.55%	-	-
Enterprise Value (EV) ¹	32,450	51,923	78,512	122,685	284,792	326,564	325,480	322,496
Change	-	60.01%	51.21%	56.26%	132.13%	14.67%	-0.33%	-0.92%
P/E	15.9x	25x	24.1x	30.2x	45.9x	40.9x	32.4x	26.6x
PBR	1.32x	1.85x	2.53x	3.52x	6.67x	6.52x	5.64x	4.84x
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	3.38x	2.78x	2.37x
EV / Revenue	0.83x	1.24x	1.52x	1.92x	3.6x	3.34x	2.74x	2.31x
EV / EBITDA	6.72x	9.61x	12x	14.6x	25.1x	22.9x	18.4x	15.2x
EV / EBIT	11.2x	15.9x	18.4x	21.7x	35.3x	31x	24.5x	20.1x
EV / FCF	10.2x	22.2x	26.9x	64.8x	616x	114x	104x	67.5x
FCF Yield	9.84%	4.51%	3.72%	1.54%	0.16%	0.87%	0.97%	1.48%
Dividend per Share ²	1.225	1.325	1.6	2	2.4	3.471	4.374	5.374
Rate of return	2.13%	1.29%	1.05%	0.86%	0.45%	0.57%	0.71%	0.88%
EPS ²	3.612	4.102	6.29	7.74	11.7	15.02	18.93	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	97,870	118,810	139,575
EBITDA ¹	4,826	5,401	6,558	8,402	11,347	14,265	17,657	21,223
EBIT ¹	2,888	3,274	4,272	5,662	8,066	10,544	13,264	16,075
Net income ¹	1,926	2,195	3,381	4,171	6,314	8,024	10,087	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	614.10	614.10	614.10
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.($)
SAAB AB	41.08x	3.35x	22.99x	0.56%	33.36B
GE AEROSPACE	36.72x	6.74x	28.24x	0.57%	330B
RTX CORPORATION	31.11x	2.91x	17.27x	1.52%	253B
ROLLS-ROYCE HOLDINGS PLC	34.78x	5.06x	21.26x	0.98%	162B
LOCKHEED MARTIN CORPORATION	17x	1.65x	11.87x	2.7%	120B
GENERAL DYNAMICS CORPORATION	19.66x	1.67x	13.66x	1.89%	90.27B
BAE SYSTEMS PLC	25.65x	1.82x	12.71x	2.02%	73.7B
NORTHROP GRUMMAN CORPORATION	17.42x	1.83x	13x	1.92%	71.86B
RHEINMETALL AG	28.32x	3.11x	13.67x	1.45%	51.27B
Average	27.97x	3.13x	17.18x	1.51%	131.71B
Weighted average by Cap.	29.87x	3.94x	19.51x	1.35%