Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 13/07/2026 +03			5-day change	1st Jan Change
87.25 ^SEK	-1.97%		-8.30%	+2.23%

07-06	SEB raises its target price for Peab to 102 kronor (100), reiterates buy	FW
07-03	Peab AB Builds New Preparation Stage At The Waterworks In Timrå For MittSverige Vatten & Avfall	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,689	16,988	16,416	22,766	24,350	25,028	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	2.78%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,247	31,417	27,112
Change	-	-23.83%	-8.07%	9.91%	-5%	5.96%	-8.26%	-13.7%
P/E	14.2x	9.43x	8.25x	9.52x	18x	11.3x	10.1x	9.5x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.41x	1.31x	1.22x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	0.9x	1.58x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.41x	0.39x	0.38x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.56x	0.49x	0.41x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.58x	6.47x	5.49x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.3x	9.4x	7.71x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	13.7x	12.1x	9.99x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	7.27%	8.28%	10%
Dividend per Share ²	5	4	1.5	2.75	3.3	4.062	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	4.56%	4.96%	5.31%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.91	8.832	9.365
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	51.4%	49.9%	50.5%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	60,744	64,110	65,923
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,521	4,857	4,941
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,038	3,341	3,517
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,245	2,494	2,628
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	9,219	6,389	2,084
Reference price ²	114.20	59.10	57.10	79.20	85.35	89.00	89.00	89.00
Nbr of stocks (in thousands)	295,000	287,452	287,500	287,452	285,300	281,214	-	-
Announcement Date	2/4/22 A	2/3/23 A	2/2/24 A	2/6/25 A	2/4/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEAB AB	11.25x	0.56x	7.58x	4.56%	2.6B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.85x	4.46%	71.87B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	30.92x	1.96x	16.42x	2.23%	47.7B
Weighted average by Cap.	37.23x	2.37x	19.05x	1.72%