|
Market Closed -
Other stock markets
|
After hours 03:59:56 | |||
| 123.17 USD | -0.80% |
|
137.13 | +11.33% |
| 07-30 | Nordic stocks in North America, Ericsson fell 1.7% | FW |
| 07-24 | Nordic stocks in North America, Ericsson fell 0.7% | FW |
Company Valuation: Autoliv, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,046 | 6,650 | 9,106 | 7,289 | 8,868 | 9,021 | - | - |
| Change | - | -26.49% | 36.94% | -19.96% | 21.66% | 1.73% | - | - |
| Enterprise Value (EV) 1 | 10,098 | 7,822 | 10,470 | 8,668 | 10,434 | 10,597 | 10,528 | 10,520 |
| Change | - | -22.54% | 33.86% | -17.22% | 20.37% | 1.57% | -0.65% | -0.08% |
| P/E | 20.8x | 15.8x | 19.3x | 11.7x | 12.4x | 13.5x | 10.5x | 9.43x |
| PBR | 3.44x | - | 3.56x | 3.2x | 3.45x | 3.41x | 3.08x | 2.7x |
| PEG | - | -7.12x | 1.1x | 0.3x | 0.7x | -3.17x | 0.4x | 0.8x |
| Capitalization / Revenue | 1.1x | 0.75x | 0.87x | 0.7x | 0.82x | 0.81x | 0.79x | 0.76x |
| EV / Revenue | 1.23x | 0.88x | 1x | 0.83x | 0.96x | 0.96x | 0.92x | 0.89x |
| EV / EBITDA | 9.38x | 8.14x | 8.07x | 6.22x | 6.86x | 6.66x | 6.18x | 5.76x |
| EV / EBIT | 14.8x | 13.1x | 11.4x | 8.61x | 9.37x | 9.14x | 8.34x | 7.7x |
| EV / FCF | 33.7x | 61.1x | 25.5x | 18.1x | 14.6x | 16.1x | 14.5x | 13.6x |
| FCF Yield | 2.97% | 1.64% | 3.92% | 5.54% | 6.86% | 6.23% | 6.89% | 7.33% |
| Dividend per Share 2 | 1.88 | - | 2.66 | 2.74 | 3.12 | 3.428 | 3.681 | 3.975 |
| Rate of return | 1.82% | - | 2.41% | 2.92% | 2.63% | 2.78% | 2.99% | 3.23% |
| EPS 2 | 4.96 | 4.85 | 5.72 | 8.04 | 9.55 | 9.143 | 11.68 | 13.06 |
| Distribution rate | 37.9% | - | 46.5% | 34.1% | 32.7% | 37.5% | 31.5% | 30.4% |
| Net sales 1 | 8,230 | 8,842 | 10,475 | 10,390 | 10,815 | 11,094 | 11,399 | 11,799 |
| EBITDA 1 | 1,077 | 961 | 1,298 | 1,394 | 1,521 | 1,591 | 1,705 | 1,827 |
| EBIT 1 | 683 | 598 | 920 | 1,007 | 1,114 | 1,160 | 1,263 | 1,366 |
| Net income 1 | 435 | 423 | 488 | 646 | 735 | 654.7 | 833.1 | 903.2 |
| Net Debt 1 | 1,052 | 1,172 | 1,364 | 1,379 | 1,566 | 1,577 | 1,508 | 1,499 |
| Reference price 2 | 103.41 | 76.58 | 110.19 | 93.79 | 118.70 | 123.17 | 123.17 | 123.17 |
| Nbr of stocks (in thousands) | 87,478 | 86,837 | 82,643 | 77,712 | 74,705 | 73,237 | - | - |
| Announcement Date | 28/01/22 | 27/01/23 | 26/01/24 | 31/01/25 | 30/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.47x | 0.96x | 6.66x | 2.78% | 9.02B | |
| 19.5x | 1.32x | 10.14x | 1.88% | 42.76B | |
| 13.13x | 0.6x | 5.33x | 3.73% | 30.95B | |
| 17.06x | 0.74x | 5.43x | 3.41% | 35.87B | |
| 10.11x | 0.62x | 7.9x | 1.47% | 29.53B | |
| 15.38x | 2.82x | 9.87x | 3.89% | 22.3B | |
| 10.74x | 0.56x | 5.43x | 2.89% | 18.66B | |
| 12.02x | 1.05x | 5.98x | 4.18% | 16.53B | |
| 28.89x | 1.15x | 11.97x | 0.56% | 16.62B | |
| 12.8x | 1x | 6.63x | 1.05% | 13.07B | |
| Average | 15.31x | 1.08x | 7.53x | 2.58% | 23.53B | |
| Weighted average by Cap. | 15.56x | 1.07x | 7.62x | 2.63% |
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
- ALV Stock
- Valuation Autoliv, Inc.
Select your edition
All financial news and data tailored to specific country editions
