Valuation Valmet Oyj OTC Markets

Stocks

Market Closed - OTC Markets 11:37:02 2026-08-05 EDT			5-day change	1st Jan Change
31.39 ^USD	+20.07%		-.--%	-7.42%

10-16	Shindaeyang Paper to Invest KRW190.4 Billion in Equipment for Plant Restart; Shares Rise 3%	MT
10-14	Carnegie Spin-Off fell 2.10 percent in September - positive signals from Coffee Stain and Hoist Finance	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,638	4,634	4,808	4,297	5,219	5,033	-	-
Change	-	-17.81%	3.76%	-10.65%	21.48%	-3.56%	-	-
Enterprise Value (EV) ¹	5,597	5,165	5,860	5,359	6,145	6,303	6,082	5,897
Change	-	-7.72%	13.46%	-8.56%	14.68%	2.57%	-3.51%	-3.03%
P/E	19.1x	13.1x	13.5x	15.3x	18.6x	15.5x	13.3x	11.6x
PBR	4.25x	1.86x	1.87x	1.65x	2.02x	1.95x	1.85x	1.76x
PEG	-	-4.32x	12.96x	-0.7x	-	1x	0.8x	0.8x
Capitalization / Revenue	1.43x	0.91x	0.87x	0.8x	1x	0.95x	0.93x	0.88x
EV / Revenue	1.42x	1.02x	1.06x	1x	1.18x	1.18x	1.12x	1.04x
EV / EBITDA	11.2x	8.08x	8.34x	8.02x	9.5x	8.9x	7.88x	7.07x
EV / EBIT	14x	11.8x	11.6x	11.9x	14x	12.3x	10.6x	9.27x
EV / FCF	14.5x	-68x	25.8x	12x	12.9x	19.3x	13.7x	11.9x
FCF Yield	6.88%	-1.47%	3.87%	8.34%	7.78%	5.19%	7.29%	8.38%
Dividend per Share ²	1.2	1.3	1.35	1.35	1.35	1.292	1.458	1.533
Rate of return	3.18%	5.17%	5.17%	5.79%	4.77%	4.73%	5.34%	5.61%
EPS ²	1.98	1.92	1.94	1.52	1.52	1.758	2.059	2.348
Distribution rate	60.6%	67.7%	69.6%	88.8%	88.8%	73.5%	70.8%	65.3%
Net sales ¹	3,935	5,074	5,532	5,359	5,197	5,325	5,431	5,689
EBITDA ¹	500	639	703	668	647	708.1	772.2	834.7
EBIT ¹	399	436	507	449	438	510.5	573.5	636.2
Net income ¹	296	338	357	280	280	324.5	379.3	433
Net Debt ¹	-41	531	1,052	1,062	926	1,270	1,049	864.1
Reference price ²	37.72	25.16	26.11	23.33	28.33	27.32	27.32	27.32
Nbr of stocks (in thousands)	149,471	184,185	184,161	184,165	184,232	184,234	-	-
Announcement Date	2/3/22	2/2/23	2/7/24	2/13/25	2/6/26	-	-	-

¹EUR in Million²EUR

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.($)
PARKER-HANNIFIN CORPORATION	31.11x	5.52x	20.13x	0.84%	121B
ATLAS COPCO AB	33.43x	5.29x	20.06x	1.6%	95.61B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.68B
FASTENAL COMPANY	40.2x	6.27x	27.65x	1.9%	58.53B
KEYSIGHT TECHNOLOGIES, INC.	38.8x	7.86x	23x	-.--%	56.39B
FANUC CORPORATION	27.11x	4.99x	17.47x	2.22%	35.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
INGERSOLL RAND INC.	31.31x	4.1x	15.45x	0.11%	30.18B
SMC CORPORATION	19.41x	3.31x	10.6x	1.57%	26.94B
Average	30.10x	4.71x	18.46x	1.24%	57.52B
Weighted average by Cap.	31.63x	5.09x	19.75x	1.17%