Valuation Boliden

Equities

End-of-day quote Nasdaq Stockholm Other stock markets 10/02/2026			5-day change	1st Jan Change
643.60 ^SEK	-0.53%		+3.01%	+24.92%

02-13	Boliden signs a EUR 1,000 million revolving credit facilities agreement	RE
02-13	Boliden Signs EUR 1,000 Million Revolving Credit Facilities Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	79,701	95,729	107,011	86,007	84,913	184,628	184,628	-
Change	-	20.11%	11.79%	-19.63%	-1.27%	117.43%	0%	-
Enterprise Value (EV) ¹	81,937	94,811	106,996	96,735	95,575	202,226	195,869	190,213
Change	-	15.71%	12.85%	-9.59%	-1.2%	111.59%	-3.14%	-2.89%
P/E ratio	11.7x	11x	8.62x	14.2x	8.47x	15.4x	12.9x	11.6x
PBR	1.75x	1.88x	1.84x	1.52x	1.31x	2.47x	2.09x	1.86x
PEG	-	0.4x	0.2x	-0.3x	0.1x	-1.73x	0.2x	1x
Capitalization / Revenue	1.42x	1.39x	1.24x	1.09x	0.95x	1.56x	1.47x	1.51x
EV / Revenue	1.45x	1.38x	1.24x	1.23x	1.07x	2.21x	1.56x	1.55x
EV / EBITDA	5.6x	5.68x	4.85x	6.66x	4.67x	9.94x	6.75x	6.18x
EV / EBIT	9.17x	8.55x	6.73x	11.7x	6.98x	17.4x	10.1x	9.18x
EV / FCF	16.5x	13.3x	16.9x	-28.8x	35.9x	-18.7x	27.7x	14.1x
FCF Yield	6.05%	7.54%	5.92%	-3.47%	2.79%	-5.36%	3.61%	7.08%
Dividend per Share ²	14.25	26	26.5	7.5	-	9.541	16.75	18.95
Rate of return	4.89%	7.43%	6.77%	2.38%	-	1.47%	2.58%	2.91%
EPS ²	24.86	31.81	45.37	22.21	36.65	33.39	50.31	56.2
Distribution rate	57.3%	81.7%	58.4%	33.8%	-	33.3%	33.3%	33.7%
Net sales ¹	56,321	68,635	86,437	78,554	89,207	93,509	125,583	122,433
EBITDA ¹	14,628	16,703	22,057	14,533	20,475	21,972	29,013	30,800
EBIT ¹	8,935	11,083	15,895	8,287	13,692	13,192	19,333	20,725
Net income ¹	6,801	8,701	12,410	6,074	10,022	9,404	13,942	15,505
Net Debt ¹	2,236	-918	-15	10,728	10,662	17,598	11,241	5,585
Reference price ²	291.40	350.00	391.25	314.50	310.50	650.20	650.20	650.20
Nbr of stocks (in thousands)	273,511	273,511	273,511	273,471	273,471	283,955	283,955	-
Announcement Date	12/02/21	11/02/22	14/02/23	08/02/24	06/02/25	03/02/26	-	-

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.($)
BOLIDEN	22.69x	2.21x	9.94x	1.47%	20.65B
SOUTHERN COPPER CORPORATION	38.84x	12.67x	21.33x	1.53%	164B
FREEPORT-MCMORAN INC.	41.12x	3.73x	10.1x	0.95%	90.31B
CMOC GROUP LIMITED	23.14x	2.06x	10.66x	1.69%	66.48B
JIANGXI COPPER COMPANY LIMITED	15.92x	0.38x	13.23x	2.12%	24.02B
KOREA ZINC COMPANY, LTD.	42.5x	2.25x	24.43x	1.16%	23.6B
JX ADVANCED METALS CORPORATION	31.39x	4.13x	17.05x	0.83%	20.41B
SUMITOMO METAL MINING CO., LTD.	25.41x	1.82x	11.6x	1.85%	17.5B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	87.9x	-	-	0.38%	17.29B
Average	36.54x	3.66x	14.79x	1.33%	49.31B
Weighted average by Cap.	36.19x	6.50x	15.85x	1.38%