Valuation Boliden AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 15/05/2026 BST			5-day change	1st Jan Change
515.20 ^SEK	-5.57%		+0.47%	-

05-15	Boliden faces public short seller	FW
05-13	AlphaValue/Baader Europe: Boliden's Recent Sell-off Creates 'Attractive' Entry Point; Price Target Up	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	95,729	107,011	86,007	84,913	146,294	146,294	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	0%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	160,827	155,019	150,506
Change	-	12.85%	-9.59%	-1.2%	68.98%	-0.42%	-3.61%	-2.91%
P/E ratio	11x	8.62x	14.2x	8.47x	15.4x	12.5x	10.2x	9.35x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.72x	1.54x	1.39x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.4x	1.05x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.24x	1.18x	1.17x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.36x	1.25x	1.2x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.11x	5.24x	4.87x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	9.98x	8.17x	7.4x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	40.4x	18.1x	13.1x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.48%	5.53%	7.65%
Dividend per Share ²	26	26.5	7.5	-	-	14.26	20	23.43
Rate of return	7.43%	6.77%	2.38%	-	-	2.77%	3.88%	4.55%
EPS ²	31.81	45.37	22.21	36.65	33.39	41.06	50.61	55.12
Distribution rate	81.7%	58.4%	33.8%	-	-	34.7%	39.5%	42.5%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	117,912	124,191	125,567
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,319	29,560	30,880
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,116	18,964	20,327
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,629	13,987	15,313
Net Debt ¹	-918	-15	10,728	10,662	15,205	14,533	8,725	4,212
Reference price ²	350.00	391.25	314.50	310.50	515.20	515.20	515.20	515.20
Nbr of stocks (in thousands)	273,511	273,511	273,471	273,471	283,955	283,955	-	-
Announcement Date	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 AB	12.55x	1.36x	6.11x	2.77%	15.5B
SOUTHERN COPPER CORPORATION	25.17x	9.25x	14.55x	2.3%	147B
FREEPORT-MCMORAN INC.	26.84x	3.35x	8.27x	0.95%	90.58B
CMOC GROUP LIMITED	12.34x	1.55x	6.01x	2.83%	57.82B
JX ADVANCED METALS CORPORATION	35.28x	4.89x	18.87x	0.66%	24.37B
JIANGXI COPPER COMPANY LIMITED	9.6x	0.26x	9.32x	4.58%	20.63B
KOREA ZINC COMPANY, LTD.	23.72x	1.36x	11.14x	1.49%	19.41B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	27.2x	-	-	0.53%	18.9B
SUMITOMO METAL MINING CO., LTD.	19.21x	1.91x	13.06x	1.81%	17.52B
Average	21.32x	2.99x	10.92x	1.99%	45.8B
Weighted average by Cap.	22.85x	4.99x	11.27x	1.97%