Valuation SAAB AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:15:07 2026-09-14 EDT			5-day change	1st Jan Change
51.19 ^EUR	+0.87%		-2.19%	+4.33%

09-11	Stockholm stocks ended Friday higher	FW
09-11	Netherlands signs intent to buy Saab GlobalEye surveillance jet	RE

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	307,892	-	-
Change	-	79.24%	48.75%	54.47%	131.22%	6.62%	-	-
Enterprise Value (EV) ¹	32,450	51,923	78,512	122,685	284,792	303,672	302,587	299,603
Change	-	60.01%	51.21%	56.26%	132.13%	6.63%	-0.36%	-0.99%
P/E	15.9x	25x	24.1x	30.2x	45.9x	38.1x	30.3x	24.9x
PBR	1.32x	1.85x	2.53x	3.52x	6.67x	6.07x	5.25x	4.5x
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	3.15x	2.59x	2.21x
EV / Revenue	0.83x	1.24x	1.52x	1.92x	3.6x	3.11x	2.55x	2.15x
EV / EBITDA	6.72x	9.61x	12x	14.6x	25.1x	21.3x	17.2x	14.2x
EV / EBIT	11.2x	15.9x	18.4x	21.7x	35.3x	28.8x	22.9x	18.7x
EV / FCF	10.2x	22.2x	26.9x	64.8x	616x	106x	96.2x	62.7x
FCF Yield	9.84%	4.51%	3.72%	1.54%	0.16%	0.94%	1.04%	1.59%
Dividend per Share ²	1.225	1.325	1.6	2	2.4	3.467	4.365	5.348
Rate of return	2.13%	1.29%	1.05%	0.86%	0.45%	0.61%	0.76%	0.94%
EPS ²	3.612	4.102	6.29	7.74	11.7	15	18.89	22.94
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	97,786	118,685	139,349
EBITDA ¹	4,826	5,401	6,558	8,402	11,347	14,253	17,625	21,135
EBIT ¹	2,888	3,274	4,272	5,662	8,066	10,533	13,235	15,994
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	571.60	571.60	571.60
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	37.92x	6.84x	28.5x	0.56%	336B
RTX CORPORATION	32.79x	3.05x	18.12x	1.45%	266B
ROLLS-ROYCE HOLDINGS PLC	34.07x	5.01x	21.08x	1%	163B
LOCKHEED MARTIN CORPORATION	17.21x	1.67x	11.99x	2.67%	121B
GENERAL DYNAMICS CORPORATION	20.95x	1.77x	14.52x	1.77%	96.15B
NORTHROP GRUMMAN CORPORATION	17.88x	1.87x	13.31x	1.87%	73.73B
BAE SYSTEMS PLC	24.28x	1.76x	12.32x	2.09%	72.69B
RHEINMETALL AG	29.03x	3.18x	13.98x	1.42%	53.66B
Average	26.77x	3.15x	16.73x	1.6%	147.84B
Weighted average by Cap.	30.24x	4.01x	19.71x	1.35%