Valuation Alfa Laval AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 19:44:11 02/10/2026 +03			5-day change	1st Jan Change
49.37 ^EUR	+0.96%		-3.03%	+12.40%

10-01	Swedbank had the best performance among OMXS30 stocks in September	FW
09-29	Danske Bank cuts Alfa Laval to hold (buy), target price SEK 610 - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	151,398	124,453	166,736	191,205	192,486	227,495	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	18.19%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	238,033	234,028	228,986
Change	-	-12.72%	29.29%	11.1%	4.98%	15.74%	-1.68%	-2.15%
P/E	32x	27.6x	26.3x	25.9x	23.3x	25.8x	22.2x	20.3x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.64x	4.11x	3.66x
PEG	-	-6.41x	0.6x	1.5x	2x	3.92x	1.4x	2.14x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.09x	2.78x	2.58x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.23x	2.86x	2.6x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	15.8x	13.8x	12.4x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	18.2x	15.8x	14.4x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	34.3x	27.6x	23.4x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.92%	3.62%	4.27%
Dividend per Share ²	6	6	7.5	8.5	9	9.692	10.73	11.68
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.76%	1.95%	2.12%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.33	24.78	27.14
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.4%	43.3%	43%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,702	81,909	88,097
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,069	16,978	18,395
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,045	14,781	15,893
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,808	10,174	11,120
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,539	6,533	1,492
Reference price ²	364.40	301.10	403.40	462.60	465.70	550.40	550.40	550.40
Nbr of stocks (in thousands)	415,473	413,326	413,326	413,326	413,326	413,326	-	-
Announcement Date	2/2/22 A	2/2/23 A	2/6/24 A	2/5/25 A	2/2/26 A	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	30.94x	5.4x	19.57x	0.83%	122B
ATLAS COPCO AB	34.27x	5.39x	20.43x	1.57%	95.53B
KEYSIGHT TECHNOLOGIES, INC.	43.8x	8.88x	25.99x	-.--%	63.65B
W.W. GRAINGER, INC.	27.61x	3.16x	18.24x	0.75%	60.37B
FASTENAL COMPANY	39.79x	6.19x	27.32x	1.95%	57.63B
FANUC CORPORATION	27.75x	5.12x	17.94x	2.17%	36.3B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	30.05B
INGERSOLL RAND INC.	29.77x	3.97x	14.98x	0.11%	29.2B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.31B
Average	30.62x	4.83x	18.76x	1.23%	58.2B
Weighted average by Cap.	32.27x	5.24x	20.00x	1.15%