|
Real-time Estimate
Cboe Europe
18:01:25 20/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 552.20 SEK | -3.46% |
|
-6.54% | +18.40% |
| 11:05am | Handelsbanken reiterates buy on Alfa Laval, price target 650 kronor | FW |
| 10-15 | Nordea cuts Alfa Laval to hold, keeps price target | FW |
Company Valuation: Alfa Laval AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 151,398 | 124,453 | 166,736 | 191,205 | 192,486 | 236,423 | - | - |
| Change | - | -17.8% | 33.98% | 14.68% | 0.67% | 22.83% | - | - |
| Enterprise Value (EV) 1 | 156,286 | 136,401 | 176,347 | 195,915 | 205,665 | 247,180 | 243,252 | 238,236 |
| Change | - | -12.72% | 29.29% | 11.1% | 4.98% | 20.19% | -1.59% | -2.06% |
| P/E | 32x | 27.6x | 26.3x | 25.9x | 23.3x | 26.7x | 22.7x | 20.6x |
| PBR | 4.75x | 3.52x | 4.5x | 4.56x | 4.43x | 4.81x | 4.25x | 3.78x |
| PEG | - | -6.41x | 0.6x | 1.5x | 2x | 3.82x | 1.3x | 2x |
| Capitalization / Revenue | 3.7x | 2.39x | 2.62x | 2.86x | 2.76x | 3.2x | 2.85x | 2.64x |
| EV / Revenue | 3.82x | 2.62x | 2.77x | 2.93x | 2.95x | 3.34x | 2.93x | 2.66x |
| EV / EBITDA | 18.8x | 14.1x | 15x | 15.2x | 14.4x | 16.4x | 14.2x | 12.8x |
| EV / EBIT | 25.5x | 20.9x | 17.3x | 17.7x | 16.7x | 19x | 16.2x | 14.7x |
| EV / FCF | 38.7x | 94.9x | 26.2x | 22.2x | 31.6x | 33.7x | 29x | 24.4x |
| FCF Yield | 2.58% | 1.05% | 3.82% | 4.5% | 3.16% | 2.97% | 3.45% | 4.11% |
| Dividend per Share 2 | 6 | 6 | 7.5 | 8.5 | 9 | 9.701 | 10.83 | 11.87 |
| Rate of return | 1.65% | 1.99% | 1.86% | 1.84% | 1.93% | 1.7% | 1.89% | 2.08% |
| EPS 2 | 11.38 | 10.89 | 15.31 | 17.88 | 20.01 | 21.41 | 25.17 | 27.73 |
| Distribution rate | 52.7% | 55.1% | 49% | 47.5% | 45% | 45.3% | 43% | 42.8% |
| Net sales 1 | 40,911 | 52,135 | 63,598 | 66,954 | 69,674 | 73,958 | 82,927 | 89,580 |
| EBITDA 1 | 8,305 | 9,678 | 11,780 | 12,853 | 14,252 | 15,071 | 17,143 | 18,561 |
| EBIT 1 | 6,126 | 6,519 | 10,221 | 11,089 | 12,334 | 12,997 | 15,054 | 16,196 |
| Net income 1 | 4,759 | 4,503 | 6,330 | 7,391 | 8,272 | 8,836 | 10,255 | 11,181 |
| Net Debt 1 | 4,888 | 11,948 | 9,611 | 4,710 | 13,179 | 10,758 | 6,830 | 1,813 |
| Reference price 2 | 364.40 | 301.10 | 403.40 | 462.60 | 465.70 | 572.00 | 572.00 | 572.00 |
| Nbr of stocks (in thousands) | 415,473 | 413,326 | 413,326 | 413,326 | 413,326 | 413,326 | - | - |
| Announcement Date | 02/02/22 | 02/02/23 | 06/02/24 | 05/02/25 | 02/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.72x | 3.34x | 16.4x | 1.7% | 23.87B | |
| 31.21x | 5.53x | 20.19x | 0.83% | 122B | |
| 32.54x | 5.15x | 19.54x | 1.65% | 93.19B | |
| 28.35x | 3.24x | 18.72x | 0.73% | 62.08B | |
| 40.16x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 39.35x | 7.97x | 23.33x | -.--% | 57.18B | |
| 26.93x | 4.95x | 17.33x | 2.23% | 35.03B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.3x | 4.1x | 15.44x | 0.11% | 30.17B | |
| 19.04x | 3.24x | 10.36x | 1.59% | 26.37B | |
| Average | 29.65x | 4.56x | 18.19x | 1.3% | 53.87B | |
| Weighted average by Cap. | 31.30x | 5.00x | 19.54x | 1.2% |
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
- ALFA Stock
- Valuation Alfa Laval AB
Select your edition
All financial news and data tailored to specific country editions
