Valuation Autoliv, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 15:28:12 15/07/2026 +04			5-day change	1st Jan Change
107.00 ^EUR	+5.94%		0.00%	+89.18%

07-24	Nordic stocks in North America, Ericsson fell 0.7%	FW
07-23	Nordic stocks in North America, Ericsson fell 1.2%	FW

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	8,605	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	-2.96%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,181	10,112	10,104
Change	-	-22.54%	33.86%	-17.22%	20.37%	-2.42%	-0.68%	-0.08%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	12.8x	10.1x	9x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.26x	2.94x	2.57x
PEG	-	-7.12x	1.1x	0.3x	0.7x	-3x	0.4x	0.8x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.78x	0.75x	0.73x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.92x	0.89x	0.86x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.4x	5.93x	5.53x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	8.78x	8.01x	7.4x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	15.4x	13.9x	13.1x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	6.48%	7.17%	7.63%
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%	2.92%	3.13%	3.38%
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	117.49	117.49	117.49
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

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	15.53x	1.09x	7.66x	2.59%	25.36B
Weighted average by Cap.	16.02x	1.08x	7.90x	2.6%