Valuation Securitas AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 16:58:50 06/10/2026 +03			5-day change	1st Jan Change
13.98 ^EUR	+3.29%		+0.66%	+1.44%

04:11pm	DNB Carnegie raises target price for Securitas to SEK 195 (190), reiterates buy (R)	FW
04:11pm	DNB Carnegie raises price target for Securitas to 195 kronor (109), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,445	49,821	56,478	78,432	84,333	88,630	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	5.1%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	117,438	114,281	110,731
Change	-	50.6%	4.04%	23.77%	-0.62%	1.56%	-2.69%	-3.11%
P/E	14.5x	9.45x	44x	15.2x	16.5x	12.7x	11.7x	10.9x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	2.05x	1.87x	1.75x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.3x	1.38x	1.49x
Capitalization / Revenue	0.42x	0.37x	0.36x	0.48x	0.54x	0.58x	0.56x	0.54x
EV / Revenue	0.56x	0.68x	0.6x	0.72x	0.75x	0.77x	0.72x	0.68x
EV / EBITDA	7.15x	8.41x	7.13x	8.15x	7.69x	7.74x	7.09x	6.55x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.6x	9.62x	8.76x
EV / FCF	15x	26.4x	19x	22.9x	16.9x	17.6x	15.4x	13.6x
FCF Yield	6.67%	3.79%	5.25%	4.36%	5.91%	5.7%	6.5%	7.35%
Dividend per Share ²	4.4	3.45	3.8	4.5	5.3	6.019	6.533	6.963
Rate of return	3.53%	3.97%	3.85%	3.29%	3.6%	3.89%	4.22%	4.5%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.19	13.23	14.19
Distribution rate	51.2%	37.5%	170%	49.9%	59.4%	49.4%	49.4%	49.1%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	151,774	158,092	164,042
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,174	16,120	16,901
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,119	11,885	12,636
Net income ¹	3,133	4,310	1,285	5,160	5,115	7,002	7,592	8,153
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	28,807	25,651	22,101
Reference price ²	124.65	86.96	98.58	136.90	147.20	154.70	154.70	154.70
Nbr of stocks (in thousands)	364,584	572,918	572,918	572,918	572,918	572,918	-	-
Announcement Date	2/8/22 A	2/7/23 A	2/7/24 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISA, INC.	29.51x	15.04x	21.37x	0.73%	679B
CINTAS CORPORATION	35.45x	6.5x	23.06x	1.02%	78.07B
UNITED RENTALS, INC.	23.35x	4.58x	10.08x	0.72%	66.87B
NEBIUS GROUP	-102.12x	23.21x	55.81x	-.--%	63.75B
PAYPAL HOLDINGS, INC.	10.7x	1.42x	7.32x	1.03%	46.55B
BLOCK, INC.	46.32x	1.71x	9.57x	-.--%	46.08B
SUNBELT RENTALS HOLDINGS, INC.	19.76x	3.37x	8.03x	1.6%	31.71B
CORPAY, INC.	20.15x	6.15x	11.73x	-.--%	26.38B
FISERV, INC.	9.79x	2.57x	6.2x	-.--%	24.54B
Average	10.32x	7.17x	17.02x	0.57%	118.06B
Weighted average by Cap.	20.59x	12.21x	20.74x	0.68%