Valuation ERICSSON Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 10:14:18 19/06/2026 +04			5-day change	1st Jan Change
9.800 ^EUR	0.00%		-4.85%	+19.51%

06-18	Skistar led the charge as Stockholm stocks extended gains, the OMXS30 index rose 0.6 percent	FW
06-18	AlphaValue/Baader Europe Upgrades Ericsson to Buy, Trims PT	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	365,389	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	21%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	315,010	306,419	297,305
Change	-	-36.08%	11.82%	32.33%	-1.1%	13.3%	-2.73%	-2.97%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	20.1x	16.9x	15.9x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.3x	3.08x	2.86x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.66x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.61x	1.59x	1.56x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.39x	1.33x	1.27x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.48x	8.01x	7.46x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.6x	9.72x	9.26x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.4x	12.5x	11.7x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.48%	8.01%	8.55%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.271	3.458
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.82%	2.97%	3.15%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.481	6.52	6.911
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.6%	50.2%	50%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,657	230,237	234,928
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,167	38,273	39,871
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,582	31,530	32,120
Net income ¹	23,000	18,724	-26,446	20	28,428	18,591	21,374	22,088
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,379	-58,969	-68,084
Reference price ²	99.79	60.90	63.11	89.88	90.60	109.95	109.95	109.95
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,323,585	-	-
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.	36.91x	7.69x	19.85x	1.39%	471B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	25.59x	1.03x	18.49x	1.82%	229B
ZHONGJI INNOLIGHT CO., LTD.	50.81x	15.85x	39.89x	0.21%	226B
ARISTA NETWORKS, INC.	50.38x	17.12x	35.85x	-.--%	214B
NOKIA OYJ	47.16x	3.02x	19.66x	1.27%	75.86B
LUMENTUM HOLDINGS INC.	172.09x	22.15x	65.04x	-.--%	66.13B
MOTOROLA SOLUTIONS, INC.	29.79x	5.68x	16.62x	1.2%	65.6B
CIENA CORPORATION	82.43x	9.58x	44.24x	-.--%	60.62B
GARMIN LTD.	24.7x	5.33x	18.43x	1.76%	45.17B
Average	57.76x	9.72x	30.90x	0.85%	161.44B
Weighted average by Cap.	47.15x	9.62x	27.97x	0.95%