|
Market Closed -
Nasdaq Helsinki
20:00:00 16/09/2026 +04
|
After hours 23:59:59 | |||
| 38.12 EUR | +0.47% |
|
38.05 | -0.18% |
| 09-14 | Svenska Handelsbanken Downgrades Elisa to Sell, Lowers PT | MT |
| 09-14 | Handelsbanken downgrades Elisa to sell (hold), target price €35.5 (38.5) | FW |
Company Valuation: Elisa Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,669 | 7,926 | 6,715 | 6,705 | 6,058 | 6,092 | - | - |
| Change | - | -8.57% | -15.28% | -0.15% | -9.65% | 0.57% | - | - |
| Enterprise Value (EV) 1 | 9,888 | 9,202 | 8,020 | 8,178 | 7,566 | 7,601 | 7,606 | 7,617 |
| Change | - | -6.94% | -12.85% | 1.97% | -7.48% | 0.46% | 0.07% | 0.15% |
| P/E | 25.2x | 21.2x | 17.9x | 18.7x | 17.7x | 15.9x | 15.3x | 14.8x |
| PBR | 7.24x | 6.36x | 5.2x | 5.22x | 4.84x | 4.85x | 4.84x | 4.84x |
| PEG | - | 2.53x | 41.71x | -3.98x | -3.95x | 1.3x | 4.25x | 3.79x |
| Capitalization / Revenue | 4.34x | 3.72x | 3.08x | 3.06x | 2.68x | 2.69x | 2.64x | 2.58x |
| EV / Revenue | 4.95x | 4.32x | 3.68x | 3.73x | 3.35x | 3.36x | 3.3x | 3.23x |
| EV / EBITDA | 14x | 12.5x | 10.6x | 10.4x | 9.36x | 9.21x | 8.96x | 8.7x |
| EV / EBIT | 22.5x | 19.5x | 16.5x | 16.2x | 14.8x | 14.6x | 14x | 13.5x |
| EV / FCF | 29.4x | 28.7x | 23.4x | 23.8x | 18.5x | 19x | 18.3x | 17.8x |
| FCF Yield | 3.41% | 3.49% | 4.28% | 4.21% | 5.41% | 5.27% | 5.47% | 5.61% |
| Dividend per Share 2 | 2.05 | 2.05 | 2.15 | 2.25 | 2.35 | 2.47 | 2.542 | 2.615 |
| Rate of return | 3.79% | 4.14% | 5.13% | 5.38% | 6.23% | 6.51% | 6.7% | 6.89% |
| EPS 2 | 2.15 | 2.33 | 2.34 | 2.23 | 2.13 | 2.389 | 2.475 | 2.572 |
| Distribution rate | 95.3% | 88% | 91.9% | 101% | 110% | 103% | 103% | 102% |
| Net sales 1 | 1,998 | 2,130 | 2,180 | 2,192 | 2,257 | 2,261 | 2,308 | 2,360 |
| EBITDA 1 | 706 | 735 | 756 | 783 | 808 | 825.1 | 849.2 | 875.6 |
| EBIT 1 | 439 | 472 | 487 | 504 | 512 | 520.8 | 543.5 | 565.3 |
| Net income 1 | 343.6 | 374.1 | 375.2 | 358.4 | 342 | 376.8 | 390.7 | 405 |
| Net Debt 1 | 1,219 | 1,276 | 1,304 | 1,473 | 1,508 | 1,509 | 1,514 | 1,525 |
| Reference price 2 | 54.12 | 49.46 | 41.87 | 41.80 | 37.74 | 37.94 | 37.94 | 37.94 |
| Nbr of stocks (in thousands) | 160,187 | 160,260 | 160,388 | 160,409 | 160,514 | 160,575 | - | - |
| Announcement Date | 27/01/22 | 27/01/23 | 26/01/24 | 31/01/25 | 30/01/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.88x | 3.36x | 9.25x | 6.51% | 7.03B | |
| 11.05x | 1.31x | 4.15x | 7.02% | 223B | |
| 11.33x | 2.63x | 6.95x | 5.49% | 214B | |
| 14.06x | 2.19x | 5.65x | 3.9% | 160B | |
| 13.99x | 1.87x | 8.16x | 3% | 93.49B | |
| 11.77x | 0.89x | 3.33x | 6.56% | 80.55B | |
| 11.82x | 1.81x | 4.56x | 2.77% | 69.71B | |
| 15.28x | 2.68x | 8.37x | 5.06% | 57.95B | |
| 23.97x | 5.41x | 19.76x | 4.55% | 57.07B | |
| 15.2x | 2.81x | 6.29x | 4.33% | 51.85B | |
| Average | 14.44x | 2.50x | 7.65x | 4.92% | 101.41B | |
| Weighted average by Cap. | 13.18x | 2.18x | 6.57x | 5.11% |
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
- ELISA Stock
- Valuation Elisa Oyj
Select your edition
All financial news and data tailored to specific country editions
