Valuation SAAB AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 17/04/2026 BST			5-day change	1st Jan Change
595.60 ^SEK	-0.95%		-2.36%	+10.79%

04-16	Stockholm stocks hover around flatline on Thursday, OMXS30 index edges up 0.1 percent	FW
04-16	Japan, EU Firms Deepen Defense Ties as Geopolitical Risks Rise	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,325	54,355	80,855	124,896	288,781	320,295	-	-
Change	-	79.24%	48.75%	54.47%	131.22%	10.91%	-	-
Enterprise Value (EV) ¹	32,450	51,923	78,512	122,685	284,792	315,068	314,039	310,886
Change	-	60.01%	51.21%	56.26%	132.13%	10.63%	-0.33%	-1%
P/E ratio	15.9x	25x	24.1x	30.2x	45.9x	41.4x	32.7x	27.1x
PBR	1.32x	1.85x	2.53x	3.52x	6.67x	6.46x	5.57x	4.83x
PEG	-	1.8x	0.5x	1.3x	0.9x	1.8x	1.2x	1.3x
Capitalization / Revenue	0.77x	1.29x	1.57x	1.96x	3.65x	3.35x	2.79x	2.36x
EV / Revenue	0.83x	1.24x	1.52x	1.92x	3.6x	3.29x	2.73x	2.29x
EV / EBITDA	6.72x	9.61x	12x	14.6x	25.1x	23.1x	18.8x	15.8x
EV / EBIT	11.2x	15.9x	18.4x	21.7x	35.3x	31.5x	25.1x	20.9x
EV / FCF	10.2x	22.2x	26.9x	64.8x	616x	135x	93.7x	61.2x
FCF Yield	9.84%	4.51%	3.72%	1.54%	0.16%	0.74%	1.07%	1.64%
Dividend per Share ²	1.225	1.325	1.6	2	2.4	3.131	4.177	5.182
Rate of return	2.13%	1.29%	1.05%	0.86%	0.45%	0.53%	0.7%	0.87%
EPS ²	3.612	4.102	6.29	7.74	11.7	14.38	18.2	22.01
Distribution rate	33.9%	32.3%	25.4%	25.8%	20.5%	21.8%	22.9%	23.5%
Net sales ¹	39,154	42,006	51,609	63,751	79,146	95,660	114,884	135,979
EBITDA ¹	4,826	5,401	6,558	8,402	11,347	13,620	16,726	19,664
EBIT ¹	2,888	3,274	4,272	5,662	8,066	9,994	12,507	14,891
Net income ¹	1,926	2,195	3,381	4,171	6,314	7,665	9,604	11,516
Net Debt ¹	2,125	-2,432	-2,343	-2,211	-3,989	-5,227	-6,256	-9,409
Reference price ²	57.58	102.68	151.90	233.70	537.60	595.60	595.60	595.60
Nbr of stocks (in thousands)	526,704	529,386	532,293	534,427	537,166	537,769	-	-
Announcement Date	11/02/22	10/02/23	09/02/24	07/02/25	05/02/26	-	-	-

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.($)
SAAB AB	41.42x	3.29x	23.13x	0.53%	35.09B
GE AEROSPACE	36.42x	6.75x	28.14x	0.58%	318B
ROLLS-ROYCE HOLDINGS PLC	35.34x	4.7x	21.44x	0.94%	147B
NORTHROP GRUMMAN CORPORATION	23.76x	2.36x	16.72x	1.47%	94.49B
BAE SYSTEMS PLC	28.83x	2.19x	15.59x	1.75%	91.37B
GENERAL DYNAMICS CORPORATION	20.63x	1.73x	14.22x	1.88%	90.95B
RHEINMETALL AG	41.43x	4.75x	20.81x	1.06%	81.89B
L3HARRIS TECHNOLOGIES, INC.	30.41x	3.13x	17.13x	1.42%	65.44B
HANWHA AEROSPACE CO., LTD.	31.77x	2.58x	14.88x	0.39%	50.11B
ROCKET LAB CORPORATION	-377.41x	56.45x	-1009.19x	-.--%	48.83B
Average	-8.74x	8.79x	-83.71x	1%	102.32B
Weighted average by Cap.	13.23x	6.85x	-27.85x	0.99%