Valuation Assa Abloy AB

Stocks

Real-time Estimate Cboe Europe 16:31:26 28/10/2026 +03			5-day change	1st Jan Change
384.30 ^SEK	+0.79%		+7.76%	+7.16%

12:51pm	Dormakaba screening 'double-digit M&A targets' as Q1 sales grow, CEO says	RE
12:03pm	Pareto sees Assa Abloy as an attractive defensive pick, raises price target	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	306,796	248,481	322,458	363,002	398,658	423,539	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	6.24%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	479,549	473,080	464,330
Change	-	-16.07%	37.95%	12.08%	6.85%	3.59%	-1.35%	-1.85%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	24.3x	21.2x	19.3x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.65x	3.3x	2.98x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.3x	1.4x	1.97x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.68x	2.45x	2.31x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	3.03x	2.74x	2.54x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	14.8x	13.2x	12.1x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	18.1x	16x	14.6x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.9x	23.2x	19.9x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.19%	4.31%	5.02%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.869	7.705	8.441
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.8%	2.02%	2.21%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.66	18	19.76
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.9%	42.8%	42.7%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	158,288	172,953	183,046
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,506	35,829	38,242
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,476	29,573	31,776
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,392	20,007	21,994
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	56,010	49,540	40,791
Reference price ²	276.20	223.70	290.30	326.80	358.90	381.30	381.30	381.30
Nbr of stocks (in thousands)	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	-	-
Announcement Date	2/4/22 A	2/3/23 A	2/7/24 A	2/5/25 A	2/5/26 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.($)
ASSA ABLOY AB	24.36x	3.02x	14.9x	1.79%	42.63B
FERGUSON ENTERPRISES INC.	20.68x	1.52x	14.51x	1.58%	44.41B
SAINT-GOBAIN	11.58x	0.91x	5.98x	3.47%	36.98B
GEBERIT AG	29.64x	5.93x	20.11x	2.32%	22.51B
KINGSPAN GROUP PLC	22.19x	1.89x	13.71x	0.66%	19.11B
MASCO CORPORATION	16.83x	2.28x	11.36x	1.7%	14.76B
CARLISLE COMPANIES INCORPORATED	18.77x	3.08x	12.7x	1.32%	13.81B
QXO, INC.	-16.76x	1.37x	16.09x	3.43%	11.04B
ADVANCED DRAINAGE SYSTEMS, INC.	21.08x	3.31x	10.93x	0.61%	9.87B
ACUITY INC.	18.65x	1.87x	9.75x	0.25%	9.53B
Average	16.70x	2.52x	13.00x	1.71%	22.47B
Weighted average by Cap.	18.63x	2.41x	13.07x	1.91%