Valuation Volvo Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:01:09 02/10/2026 +03			5-day change	1st Jan Change
28.18 ^EUR	-0.84%		-1.33%	+3.07%

10-03	Industrial Shares Rise as U.S. Activity Keeps Humming -- Industrials Roundup	DJ
10-02	Simplicity Sverige fell 1.7 percent in September, weakness in discretionary goods	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	427,626	387,546	534,513	546,897	601,921	640,307	-	-
Change	-	-9.37%	37.92%	2.32%	10.06%	6.38%	-	-
Enterprise Value (EV) ¹	377,226	326,246	467,813	479,697	553,521	583,172	570,312	558,960
Change	-	-13.51%	43.39%	2.54%	15.39%	5.36%	-2.21%	-1.99%
P/E	13x	11.7x	10.7x	10.8x	17.5x	15.2x	12.4x	11.4x
PBR	3.02x	2.36x	2.99x	2.82x	3.37x	3.26x	2.98x	2.76x
PEG	-	-62.87x	0.2x	9.45x	-0.6x	0.7x	0.6x	1.34x
Capitalization / Revenue	1.15x	0.82x	0.97x	1.04x	1.26x	1.28x	1.17x	1.11x
EV / Revenue	1.01x	0.69x	0.85x	0.91x	1.16x	1.16x	1.04x	0.97x
EV / EBITDA	6.31x	4.58x	4.73x	5.43x	7.41x	7.5x	6.29x	5.73x
EV / EBIT	9.2x	6.46x	6.03x	7.3x	10.8x	10.1x	8.3x	7.46x
EV / FCF	24.3x	25.5x	42x	16.8x	27.5x	16.6x	13.3x	12x
FCF Yield	4.12%	3.92%	2.38%	5.95%	3.64%	6.01%	7.5%	8.31%
Dividend per Share ²	13	14	18	18.5	13	15.5	18.37	19.72
Rate of return	6.2%	7.43%	6.88%	6.89%	4.39%	4.92%	5.83%	6.26%
EPS ²	16.12	16.09	24.5	24.78	16.94	20.75	25.36	27.52
Distribution rate	80.6%	87%	73.5%	74.7%	76.7%	74.7%	72.4%	71.6%
Net sales ¹	372,216	473,479	552,764	526,816	479,183	500,978	547,541	575,896
EBITDA ¹	59,735	71,196	98,865	88,266	74,704	77,719	90,610	97,496
EBIT ¹	41,015	50,467	77,638	65,718	51,218	57,808	68,727	74,964
Net income ¹	32,787	32,722	49,825	50,389	34,456	42,337	52,575	57,024
Net Debt ¹	-50,400	-61,300	-66,700	-67,200	-48,400	-57,135	-69,995	-81,347
Reference price ²	209.65	188.48	261.70	268.60	295.90	314.80	314.80	314.80
Nbr of stocks (in thousands)	2,033,452	2,033,452	2,033,452	2,033,452	2,033,452	2,033,452	-	-
Announcement Date	1/28/22 A	1/26/23 A	1/26/24 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.($)
CATERPILLAR INC.	31.61x	5.36x	23.74x	0.73%	389B
DEERE & COMPANY	37.9x	5.83x	31.79x	0.96%	185B
AB VOLVO	15.17x	1.16x	7.5x	4.92%	63.8B
PACCAR INC	18.33x	1.7x	13.88x	2.97%	57.73B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	31.25x	4.32x	18.2x	0.42%	48.57B
KOMATSU LTD.	16.92x	1.71x	9.72x	2.57%	42.39B
DAIMLER TRUCK HOLDING AG	10.91x	1.05x	10.4x	4.74%	34.79B
EPIROC AB	32.14x	4.66x	18.59x	1.56%	30.17B
CRRC CORPORATION LIMITED	12.05x	0.39x	4.03x	4.08%	25.38B
Average	22.92x	2.91x	15.32x	2.55%	97.41B
Weighted average by Cap.	28.77x	4.34x	21.35x	1.59%