Valuation SSAB AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:24:27 08/10/2026 +03			5-day change	1st Jan Change
8.780 ^EUR	-2.57%		-0.88%	+37.64%

10-06	Please disregard the erroneous SSAB flash at 08:04, see news item at 07:37 instead	FW
10-06	DNB Carnegie cuts its price target for SSAB to SEK 100 (110), reiterates hold	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	99,489	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	42.81%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	93,246	103,121	109,871
Change	-	-9.29%	41.01%	-55.98%	120.82%	60.57%	10.59%	6.55%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	13.8x	10.1x	10.9x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.34x	1.23x	1.14x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.3x	-1.66x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.95x	0.86x	0.85x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.89x	0.9x	0.94x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.75x	5.89x	6.47x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.71x	7.97x	9.04x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-47.4x	-16.8x	-45x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-2.11%	-5.96%	-2.22%
Dividend per Share ²	5.25	8.7	5	2	2	2.827	3.724	3.286
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.84%	3.74%	3.3%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.249	9.827	9.184
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	39%	37.9%	35.8%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,873	115,103	116,904
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,817	17,520	16,976
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,601	12,938	12,151
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,264	9,612	9,131
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,243	3,632	10,383
Reference price ²	52.44	56.94	76.68	44.97	70.48	99.70	99.70	99.70
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.	8.51x	1.8x	4.71x	7.47%	58.5B
NUCOR CORPORATION	13.24x	1.47x	7.66x	0.91%	55.91B
ARCELORMITTAL	15.69x	0.81x	6.75x	0.99%	46.91B
FORTESCUE LTD	13.86x	2.31x	5.28x	4.39%	34.27B
STEEL DYNAMICS, INC.	13.88x	1.52x	8.8x	0.91%	33.55B
JSW STEEL LIMITED	19.86x	1.76x	9.75x	0.58%	30.96B
TATA STEEL LIMITED	12.52x	1.13x	6.83x	2.39%	22.65B
NIPPON STEEL CORPORATION	11.36x	0.75x	6.63x	3.76%	21.19B
RELIANCE, INC.	17x	1.22x	11.13x	1.25%	20.23B
Average	13.99x	1.42x	7.50x	2.52%	36.02B
Weighted average by Cap.	13.57x	1.47x	7.15x	2.75%