Valuation ERICSSON Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 21:28:17 25/06/2026 +03			5-day change	1st Jan Change
9.800 ^EUR	-2.24%		-2.87%	+17.48%

06-25	Immigration crackdown hurts Sweden Inc while right pins election hopes on tougher rules	RE
06-25	Danske Bank raises its target price for Ericsson to 120 kronor (110), reiterates hold - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	360,587	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	19.41%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	309,610	301,101	291,952
Change	-	-36.08%	11.82%	32.33%	-1.1%	11.36%	-2.75%	-3.04%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	19.8x	16.7x	15.7x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.26x	3.04x	2.83x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.51x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.59x	1.56x	1.53x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.36x	1.3x	1.24x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.25x	7.9x	7.36x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.5x	9.57x	9.08x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.2x	12.3x	11.5x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.6%	8.15%	8.71%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.243	3.427
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.86%	2.99%	3.16%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.469	6.503	6.911
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.7%	49.9%	49.6%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,990	230,831	235,679
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,507	38,097	39,664
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,525	31,465	32,153
Net income ¹	23,000	18,724	-26,446	20	28,428	18,750	21,530	22,330
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,977	-59,486	-68,635
Reference price ²	99.79	60.90	63.11	89.88	90.60	108.45	108.45	108.45
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,323,585	-	-
Announcement Date	1/25/22 A	1/20/23 A	1/23/24 A	1/24/25 A	1/23/26 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.($)
CISCO SYSTEMS, INC.	36.97x	7.7x	19.88x	1.38%	472B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.08x	1x	18.05x	1.86%	224B
ZHONGJI INNOLIGHT CO., LTD.	48.75x	15.19x	38.25x	0.22%	215B
ARISTA NETWORKS, INC.	48.02x	16.26x	34.04x	-.--%	204B
NOKIA OYJ	49.13x	3.16x	20.44x	1.22%	78.46B
CIENA CORPORATION	89.05x	10.37x	47.88x	-.--%	65.61B
MOTOROLA SOLUTIONS, INC.	30.2x	5.75x	16.82x	1.19%	66.5B
LUMENTUM HOLDINGS INC.	170.58x	21.96x	64.47x	-.--%	65.55B
GARMIN LTD.	25.32x	5.47x	18.92x	1.72%	46.29B
Average	58.12x	9.65x	30.97x	0.84%	159.64B
Weighted average by Cap.	46.89x	9.35x	27.52x	0.95%