Valuation Assa Abloy AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 12:31:57 15/09/2026 +03			After hours 22:59:59
29.90 ^EUR	-0.99%		30.52	+2.07%

12:55pm	Protean Aktiesparfond Global launches today, twelve holdings presented	FW
12:33pm	Odin Small Cap rose 4.15% in August, 16 holdings beat expectations	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	382,218	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-4.12%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	438,154	430,539	421,456
Change	-	-16.07%	37.95%	12.08%	6.85%	-5.35%	-1.74%	-2.11%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	21.8x	19.5x	17.8x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.32x	3.01x	2.72x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.6x	1.93x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.42x	2.26x	2.13x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.78x	2.54x	2.35x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.6x	12.3x	11.3x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	16.6x	14.9x	13.6x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	22.9x	20.9x	18.5x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.37%	4.77%	5.41%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.867	7.611	8.328
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	2.01%	2.23%	2.44%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.66	17.56	19.18
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.8%	43.3%	43.4%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	157,859	169,409	179,215
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,236	35,089	37,135
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,388	28,907	31,045
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,427	19,532	21,369
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	55,935	48,321	39,238
Reference price ²	276.20	223.70	290.30	326.80	358.90	341.60	341.60	341.60
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.($)
SAINT-GOBAIN	11.74x	0.92x	5.99x	3.39%	39.28B
ASSA ABLOY AB	21.81x	2.76x	13.51x	2.01%	38.85B
MASCO CORPORATION	15.45x	2.12x	10.61x	1.84%	13.63B
CARLISLE COMPANIES INCORPORATED	17.47x	2.92x	12x	1.41%	12.99B
QXO, INC.	-22.02x	1.44x	16.22x	3.01%	12.56B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.33x	4.15x	15.1x	0.97%	7.64B
AGC INC.	14.73x	0.74x	4.92x	3.77%	7.65B
SIMPSON MANUFACTURING CO., INC.	18.71x	2.8x	11.43x	0.69%	7.03B
ARMSTRONG WORLD INDUSTRIES, INC.	19.76x	3.98x	11.6x	0.87%	6.77B
Average	13.89x	2.43x	11.26x	2%	16.27B
Weighted average by Cap.	14.04x	2.13x	10.77x	2.32%