Company Valuation: Volvo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 427,626 387,546 534,513 546,897 601,921 691,445 - -
Change - -9.37% 37.92% 2.32% 10.06% 14.87% - -
Enterprise Value (EV) 1 377,226 326,246 467,813 479,697 553,521 634,165 621,937 611,363
Change - -13.51% 43.39% 2.54% 15.39% 14.57% -1.93% -1.7%
P/E 13x 11.7x 10.7x 10.8x 17.5x 16.5x 13.6x 12.6x
PBR 3.02x 2.36x 2.99x 2.82x 3.37x 3.53x 3.25x 3.01x
PEG - -62.87x 0.2x 9.45x -0.6x 0.8x 0.6x 1.55x
Capitalization / Revenue 1.15x 0.82x 0.97x 1.04x 1.26x 1.39x 1.28x 1.21x
EV / Revenue 1.01x 0.69x 0.85x 0.91x 1.16x 1.28x 1.15x 1.07x
EV / EBITDA 6.31x 4.58x 4.73x 5.43x 7.41x 8.13x 6.92x 6.31x
EV / EBIT 9.2x 6.46x 6.03x 7.3x 10.8x 11x 9.22x 8.28x
EV / FCF 24.3x 25.5x 42x 16.8x 27.5x 18.5x 15.2x 13.9x
FCF Yield 4.12% 3.92% 2.38% 5.95% 3.64% 5.4% 6.6% 7.21%
Dividend per Share 2 13 14 18 18.5 13 15.54 18.36 19.68
Rate of return 6.2% 7.43% 6.88% 6.89% 4.39% 4.57% 5.4% 5.79%
EPS 2 16.12 16.09 24.5 24.78 16.94 20.59 24.96 26.99
Distribution rate 80.6% 87% 73.5% 74.7% 76.7% 75.5% 73.5% 72.9%
Net sales 1 372,216 473,479 552,764 526,816 479,183 497,117 540,390 569,287
EBITDA 1 59,735 71,196 98,865 88,266 74,704 77,988 89,926 96,834
EBIT 1 41,015 50,467 77,638 65,718 51,218 57,816 67,480 73,808
Net income 1 32,787 32,722 49,825 50,389 34,456 41,863 51,714 55,873
Net Debt 1 -50,400 -61,300 -66,700 -67,200 -48,400 -57,280 -69,507 -80,082
Reference price 2 209.65 188.48 261.70 268.60 295.90 340.10 340.10 340.10
Nbr of stocks (in thousands) 2,033,452 2,033,452 2,033,452 2,033,452 2,033,452 2,033,452 - -
Announcement Date 1/28/22 1/26/23 1/26/24 1/29/25 1/28/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.67x1.29x8.22x4.53% 72.27B
12.02x0.54x5.88x4.83% 13.91B
12.35x - - 5.3% 3.61B
11.21x0.41x2.72x2.4% 2.94B
11.38x0.48x4.97x3.45% 2.2B
11.93x - - 4.26% 2.17B
Average 12.59x 0.68x 5.45x 4.13% 16.18B
Weighted average by Cap. 15.45x 1.13x 7.61x 4.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield