Company Valuation: Volvo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 427,626 387,546 534,513 546,897 601,921 656,080 - -
Change - -9.37% 37.92% 2.32% 10.06% 9% - -
Enterprise Value (EV) 1 377,226 326,246 467,813 479,697 553,521 598,997 586,003 574,879
Change - -13.51% 43.39% 2.54% 15.39% 8.22% -2.17% -1.9%
P/E 13x 11.7x 10.7x 10.8x 17.5x 15.6x 12.8x 11.7x
PBR 3.02x 2.36x 2.99x 2.82x 3.37x 3.34x 3.07x 2.84x
PEG - -62.87x 0.2x 9.45x -0.6x 0.7x 0.6x 1.34x
Capitalization / Revenue 1.15x 0.82x 0.97x 1.04x 1.26x 1.31x 1.2x 1.14x
EV / Revenue 1.01x 0.69x 0.85x 0.91x 1.16x 1.2x 1.07x 1x
EV / EBITDA 6.31x 4.58x 4.73x 5.43x 7.41x 7.71x 6.47x 5.9x
EV / EBIT 9.2x 6.46x 6.03x 7.3x 10.8x 10.4x 8.55x 7.68x
EV / FCF 24.3x 25.5x 42x 16.8x 27.5x 17.4x 14.2x 12.9x
FCF Yield 4.12% 3.92% 2.38% 5.95% 3.64% 5.74% 7.05% 7.77%
Dividend per Share 2 13 14 18 18.5 13 15.5 18.37 19.72
Rate of return 6.2% 7.43% 6.88% 6.89% 4.39% 4.8% 5.69% 6.11%
EPS 2 16.12 16.09 24.5 24.78 16.94 20.73 25.28 27.49
Distribution rate 80.6% 87% 73.5% 74.7% 76.7% 74.8% 72.7% 71.7%
Net sales 1 372,216 473,479 552,764 526,816 479,183 500,784 546,531 575,103
EBITDA 1 59,735 71,196 98,865 88,266 74,704 77,719 90,610 97,496
EBIT 1 41,015 50,467 77,638 65,718 51,218 57,751 68,519 74,880
Net income 1 32,787 32,722 49,825 50,389 34,456 42,295 52,418 56,956
Net Debt 1 -50,400 -61,300 -66,700 -67,200 -48,400 -57,083 -70,077 -81,201
Reference price 2 209.65 188.48 261.70 268.60 295.90 322.60 322.60 322.60
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.91x5.25x23.26x0.75% 380B
37.54x5.79x31.56x0.96% 183B
15.63x1.2x7.75x4.78% 65.82B
18.69x1.73x14.19x2.92% 58.85B
31.65x4.37x18.41x0.42% 49.19B
16.85x1.69x9.62x2.65% 41.83B
11.31x1.07x10.63x4.57% 36.3B
32.34x4.69x18.69x1.55% 30.36B
11.92x0.39x3.98x4.13% 25.14B
Average 22.98x 2.91x 15.34x 2.52% 96.77B
Weighted average by Cap. 28.38x 4.26x 21.05x 1.6%

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