|
Real-time Estimate
Cboe Europe
11:04:10 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 104.60 SEK | +1.75% |
|
+1.26% | +48.62% |
| 09:45am | SB1 Markets raises its target price for SSAB to 130 kronor (120), reiterates buy | FW |
| 08:00am | Deutsche Bank raises SSAB price target to 98 kronor (90), reiterates hold | FW |
Company Valuation: SSAB AB
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 | 102,908 | - | - |
| Change | - | 15.5% | 37.58% | -43.45% | 58.06% | 47.71% | - | - |
| Enterprise Value (EV) 1 | 46,702 | 42,364 | 59,736 | 26,298 | 58,071 | 96,061 | 106,466 | 112,857 |
| Change | - | -9.29% | 41.01% | -55.98% | 120.82% | 65.42% | 10.83% | 6% |
| P/E | 3.68x | -5.39x | 6.05x | 6.88x | 14.3x | 13.9x | 10.7x | 11.5x |
| PBR | 0.74x | 0.87x | 1.16x | 0.63x | 1.04x | 1.38x | 1.27x | 1.19x |
| PEG | - | 0x | -0x | -0.1x | -0.6x | 0.3x | 0.4x | -1.81x |
| Capitalization / Revenue | 0.51x | 0.44x | 0.65x | 0.43x | 0.72x | 0.98x | 0.91x | 0.9x |
| EV / Revenue | 0.49x | 0.33x | 0.5x | 0.25x | 0.6x | 0.92x | 0.94x | 0.98x |
| EV / EBITDA | 2.11x | 1.3x | 2.97x | 2.18x | 5.7x | 6.94x | 6.26x | 6.77x |
| EV / EBIT | 2.48x | 1.45x | 3.63x | 3.35x | 9.49x | 9.97x | 8.57x | 9.51x |
| EV / FCF | 4.06x | 3.21x | 4.01x | 7.14x | -16.8x | -49.9x | -16.6x | -42.4x |
| FCF Yield | 24.6% | 31.2% | 25% | 14% | -5.95% | -2% | -6.02% | -2.36% |
| Dividend per Share 2 | 5.25 | 8.7 | 5 | 2 | 2 | 2.837 | 3.586 | 3.222 |
| Rate of return | 10% | 15.3% | 6.52% | 4.45% | 2.84% | 2.76% | 3.49% | 3.13% |
| EPS 2 | 14.24 | -10.57 | 12.67 | 6.54 | 4.92 | 7.411 | 9.572 | 8.964 |
| Distribution rate | 36.9% | -82.3% | 39.5% | 30.6% | 40.7% | 38.3% | 37.5% | 35.9% |
| Net sales 1 | 95,891 | 128,745 | 119,489 | 103,418 | 96,220 | 104,565 | 113,193 | 114,950 |
| EBITDA 1 | 22,094 | 32,675 | 20,141 | 12,069 | 10,189 | 13,847 | 17,004 | 16,674 |
| EBIT 1 | 18,837 | 29,283 | 16,467 | 7,860 | 6,116 | 9,638 | 12,430 | 11,865 |
| Net income 1 | 14,662 | -10,886 | 13,029 | 6,522 | 4,902 | 7,491 | 9,644 | 9,197 |
| Net Debt 1 | -2,346 | -14,287 | -18,206 | -17,777 | -11,596 | -6,846 | 3,558 | 9,950 |
| Reference price 2 | 52.44 | 56.94 | 76.68 | 44.97 | 70.48 | 102.80 | 102.80 | 102.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.87x | 0.92x | 6.94x | 2.76% | 10.77B | |
| 14.29x | 1.57x | 8.19x | 0.85% | 59.55B | |
| 17.27x | 0.97x | 7.88x | 0.82% | 57.54B | |
| 14.61x | 1.59x | 9.39x | 0.86% | 35.26B | |
| 13.15x | 1.17x | 7.07x | 2.28% | 24.25B | |
| 34.86x | 6.67x | 22.71x | 0.18% | 23.17B | |
| 13.19x | 0.79x | 7.29x | 3.42% | 23.67B | |
| 12.38x | 0.56x | 5.45x | 2.91% | 19.05B | |
| 13.72x | 4.09x | 10.66x | 0.05% | 11.01B | |
| -19.82x | 0.14x | 3.05x | 1.05% | 10.33B | |
| Average | 12.75x | 1.85x | 8.86x | 1.52% | 27.46B | |
| Weighted average by Cap. | 15.04x | 1.73x | 8.99x | 1.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SSAB A Stock
- Valuation SSAB AB
Select your edition
All financial news and data tailored to specific country editions
