|
Market Closed -
Nasdaq Stockholm
17:00:00 04/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 511.40 SEK | +2.53% |
|
+0.75% | -0.74% |
| 11-04 | Broad gains on Stockholm bourse after Riksbank and U.S. election, OMXS30 index rises 0.8 percent | FW |
| 11-04 | Stockholm bourse edges higher, Boule surges on wind-down announcement | FW |
Company Valuation: Boliden AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 95,729 | 107,011 | 86,007 | 84,913 | 146,294 | 145,218 | - | - |
| Change | - | 11.79% | -19.63% | -1.27% | 72.29% | -0.74% | - | - |
| Enterprise Value (EV) 1 | 94,811 | 106,996 | 96,735 | 95,575 | 161,499 | 161,773 | 155,985 | 152,274 |
| Change | - | 12.85% | -9.59% | -1.2% | 68.98% | 0.17% | -3.58% | -2.38% |
| P/E | 11x | 8.62x | 14.2x | 8.47x | 15.4x | 10.9x | 9.3x | 8.59x |
| PBR | 1.88x | 1.84x | 1.52x | 1.31x | 1.91x | 1.64x | 1.46x | 1.34x |
| PEG | - | 0.2x | -0.3x | 0.1x | -1.73x | 0.3x | 0.5x | 1.05x |
| Capitalization / Revenue | 1.39x | 1.24x | 1.09x | 0.95x | 1.56x | 1.22x | 1.07x | 1.09x |
| EV / Revenue | 1.38x | 1.24x | 1.23x | 1.07x | 1.73x | 1.36x | 1.15x | 1.14x |
| EV / EBITDA | 5.68x | 4.85x | 6.66x | 4.67x | 7.35x | 5.73x | 4.79x | 4.49x |
| EV / EBIT | 8.55x | 6.73x | 11.7x | 6.98x | 12.2x | 8.9x | 7.26x | 6.78x |
| EV / FCF | 13.3x | 16.9x | -28.8x | 35.9x | -17.5x | 44.4x | 14.4x | 11.8x |
| FCF Yield | 7.54% | 5.92% | -3.47% | 2.79% | -5.73% | 2.25% | 6.93% | 8.46% |
| Dividend per Share 2 | 26 | 26.5 | 7.5 | - | 11 | 15.8 | 22.45 | 26.1 |
| Rate of return | 7.43% | 6.77% | 2.38% | - | 2.14% | 3.09% | 4.39% | 5.1% |
| EPS 2 | 31.81 | 45.37 | 22.21 | 36.65 | 33.39 | 46.72 | 54.99 | 59.51 |
| Distribution rate | 81.7% | 58.4% | 33.8% | - | 32.9% | 33.8% | 40.8% | 43.9% |
| Net sales 1 | 68,635 | 86,437 | 78,554 | 89,207 | 93,509 | 119,054 | 135,414 | 133,340 |
| EBITDA 1 | 16,703 | 22,057 | 14,533 | 20,475 | 21,972 | 28,238 | 32,568 | 33,910 |
| EBIT 1 | 11,083 | 15,895 | 8,287 | 13,692 | 13,192 | 18,179 | 21,500 | 22,448 |
| Net income 1 | 8,701 | 12,410 | 6,074 | 10,022 | 9,404 | 13,070 | 15,294 | 16,048 |
| Net Debt 1 | -918 | -15 | 10,728 | 10,662 | 15,205 | 16,555 | 10,767 | 7,055 |
| Reference price 2 | 350.00 | 391.25 | 314.50 | 310.50 | 515.20 | 511.40 | 511.40 | 511.40 |
| Nbr of stocks (in thousands) | 273,511 | 273,511 | 273,471 | 273,471 | 283,955 | 283,962 | - | - |
| Announcement Date | 11/02/22 | 14/02/23 | 08/02/24 | 06/02/25 | 03/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.68x | 1.33x | 5.6x | 3.17% | 14.46B | |
| 21.95x | 8.55x | 13x | 2.46% | 148B | |
| 19.7x | 3.07x | 7.28x | 0.96% | 88.7B | |
| 20.8x | 4.33x | 6.64x | 2.22% | 41.51B | |
| 9.2x | 0.96x | 4.43x | 3.8% | 41.25B | |
| 53.58x | 3.59x | 10.86x | 0.09% | 19B | |
| 15.5x | 2.97x | 10.11x | 1.26% | 17.56B | |
| 12.97x | 4.09x | 7.82x | -.--% | 13.71B | |
| 6.37x | 1.16x | 3.48x | 0.58% | 13.98B | |
| Average | 18.97x | 3.34x | 7.69x | 1.62% | 44.24B | |
| Weighted average by Cap. | 19.97x | 4.95x | 9.17x | 1.95% |
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
- BOL Stock
- Valuation Boliden AB
Select your edition
All financial news and data tailored to specific country editions
