Valuation Alfa Laval AB

Stocks

Real-time Estimate Cboe Europe 15:11:07 27/08/2026 +04			5-day change	1st Jan Change
579.60 ^SEK	+0.42%		+5.77%	+24.46%

08-25	Alfa Laval's Tom Erixon is proposed as chairman of Videberg Kraft	FW
08-24	Alfa Laval's profit consensus has been raised for next year after the report	FW

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	238,572	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	23.94%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	248,857	244,924	239,904
Change	-	-12.72%	29.29%	11.1%	4.98%	21%	-1.58%	-2.05%
P/E	32x	27.6x	26.3x	25.9x	23.3x	26.9x	23.2x	21.2x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.87x	4.31x	3.84x
PEG	-	-6.41x	0.6x	1.5x	2x	3.66x	1.5x	2.23x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.23x	2.91x	2.71x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.37x	2.99x	2.73x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	16.5x	14.4x	13x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	19.1x	16.4x	14.9x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	35.9x	28.7x	24.4x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.79%	3.48%	4.09%
Dividend per Share ²	6	6	7.5	8.5	9	9.702	10.75	11.67
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.68%	1.86%	2.02%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.48	24.87	27.23
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.2%	43.2%	42.8%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,756	81,853	88,001
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,098	16,981	18,392
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,055	14,897	16,056
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,835	10,175	11,118
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,285	6,352	1,332
Reference price ²	364.40	301.10	403.40	462.60	465.70	577.20	577.20	577.20
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALFA LAVAL AB	26.87x	3.37x	16.48x	1.68%	25.02B
PARKER-HANNIFIN CORPORATION	33.27x	5.69x	20.75x	0.76%	131B
FANUC CORPORATION	27.39x	5.05x	17.6x	2.2%	35.27B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.02x	1.89x	13.51x	2.12%	32.03B
INGERSOLL RAND INC.	31.56x	4.19x	15.84x	0.11%	31.03B
SMC CORPORATION	21.58x	3.64x	11.5x	1.5%	28.21B
DOVER CORPORATION	22.6x	3.28x	14.12x	1.04%	27.56B
XYLEM INC.	24.71x	3.01x	12.97x	1.53%	26.48B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	94.89x	35.85x	78.19x	0.4%	24.72B
Average	33.88x	7.33x	22.33x	1.26%	40.15B
Weighted average by Cap.	32.97x	6.53x	21.22x	1.14%