Valuation ERICSSON Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:37:34 04/08/2026 +04			5-day change	1st Jan Change
8.805 ^EUR	+3.08%		+3.47%	+4.96%

08:58am	Nordic stocks in North America - AstraZeneca rose 2.5 percent	FW
08-03	European Equities Traded in the US as American Depositary Receipts Decline in Monday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	315,864	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	4.6%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	266,697	257,570	250,570
Change	-	-36.08%	11.82%	32.33%	-1.1%	-4.08%	-3.42%	-2.72%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.1x	15.4x	14x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.87x	2.69x	2.5x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.4x	1.37x	1.34x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.18x	1.12x	1.06x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.09x	6.77x	6.3x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.01x	8.6x	7.96x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.7x	9.88x	9.45x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.57%	10.1%	10.6%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.063	3.176	3.32
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.18%	3.3%	3.45%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.306	6.248	6.882
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	57.7%	50.8%	48.2%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,153	230,405	235,282
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,622	38,042	39,778
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,592	29,966	31,473
Net income ¹	23,000	18,724	-26,446	20	28,428	17,844	20,326	21,797
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-49,167	-58,294	-65,294
Reference price ²	99.79	60.90	63.11	89.88	90.60	96.20	96.20	96.20
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,283,682	-	-
Announcement Date	25/01/22	20/01/23	23/01/24	24/01/25	23/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	35.64x	7.46x	19.26x	1.43%	457B
ARISTA NETWORKS, INC.	54.81x	18.73x	39.1x	-.--%	233B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.22x	0.75x	13.2x	2.46%	164B
ZHONGJI INNOLIGHT CO., LTD.	31.88x	10.03x	24.71x	0.33%	156B
MOTOROLA SOLUTIONS, INC.	32.96x	6.25x	18.29x	1.09%	72.57B
GARMIN LTD.	30.45x	6.91x	23.27x	1.35%	58.77B
LUMENTUM HOLDINGS INC.	157.89x	20.33x	59.6x	-.--%	60.68B
CIENA CORPORATION	75.07x	8.75x	40.37x	-.--%	55.31B
NOKIA OYJ	38.72x	2.03x	13.23x	1.86%	52.18B
Average	52.85x	9.03x	27.89x	0.95%	145.46B
Weighted average by Cap.	43.49x	9.27x	25.32x	1.04%