Valuation SSAB AB London S.E.

Stocks

Market Closed - London S.E. 18:25:00 02/10/2026 +03			5-day change	1st Jan Change
100.84 ^SEK	+2.80%		-3.64%	+44.71%

10-02	BNP Paribas raises target price for SSAB to SEK 128 (120), reiterates outperform - BN	FW
09-29	BofA: Energy costs weigh on SSAB - metal prices support Boliden	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	49,048	56,651	77,942	44,075	69,667	100,285	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	43.95%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	93,998	104,117	111,349
Change	-	-9.29%	41.01%	-55.98%	120.82%	61.87%	10.76%	6.95%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	13.9x	10.7x	11.4x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.35x	1.24x	1.16x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.4x	-1.91x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.96x	0.88x	0.87x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.9x	0.92x	0.96x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.82x	6.12x	6.72x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.82x	8.37x	9.5x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-48.8x	-16.2x	-41.9x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-2.05%	-6.16%	-2.39%
Dividend per Share ²	5.25	8.7	5	2	2	2.817	3.646	3.253
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.8%	3.63%	3.24%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.224	9.363	8.804
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	39%	38.9%	36.9%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,603	113,763	115,400
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,786	17,025	16,558
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,568	12,437	11,715
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,305	9,215	8,922
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,287	3,831	11,064
Reference price ²	52.44	56.94	76.68	44.97	70.48	100.45	100.45	100.45
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,012,743	996,618	996,618	996,618	-	-
Announcement Date	1/28/22 A	1/27/23 A	1/31/24 A	1/29/25 A	1/28/26 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.($)
VALE S.A.	8.53x	1.8x	4.66x	7.45%	58.62B
NUCOR CORPORATION	13.09x	1.43x	7.47x	0.93%	54.54B
ARCELORMITTAL	15.35x	0.84x	6.87x	0.97%	48.61B
FORTESCUE LTD	13.87x	2.33x	5.32x	4.43%	34.61B
STEEL DYNAMICS, INC.	13.96x	1.5x	8.69x	0.91%	33.25B
JSW STEEL LIMITED	20.08x	1.77x	9.78x	0.58%	31.23B
TATA STEEL LIMITED	12.82x	1.15x	6.93x	2.34%	23.26B
NIPPON STEEL CORPORATION	11.39x	0.75x	6.63x	3.75%	21.29B
RELIANCE, INC.	17.17x	1.24x	11.27x	1.24%	20.44B
Average	14.03x	1.42x	7.51x	2.51%	36.2B
Weighted average by Cap.	13.57x	1.47x	7.14x	2.75%