Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 29/09/2026 +04			5-day change	1st Jan Change
99.15 ^SEK	-0.55%		-1.73%	+16.17%

09-17	Peab AB Receives Contract From Hitachi Energy Sweden AB To Renovate And Extend Production And Office Space In Landskrona	CI
09-17	Peab Wins SEK349 Million Building Renovation, Extension Contract in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,689	16,988	16,416	22,766	24,350	27,866	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	14.44%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,529	35,070	33,033
Change	-	-23.83%	-8.07%	9.91%	-5%	6.84%	1.57%	-5.81%
P/E	14.2x	9.43x	8.25x	9.52x	18x	12.5x	11.2x	10.5x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.59x	1.47x	1.37x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	1x	1.59x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.45x	0.43x	0.42x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.56x	0.54x	0.49x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.46x	7.17x	6.61x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.2x	10.4x	9.23x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	14.6x	13.1x	11.6x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	6.87%	7.63%	8.62%
Dividend per Share ²	5	4	1.5	2.75	3.3	3.875	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	3.89%	4.42%	4.74%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.972	8.884	9.472
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	48.6%	49.6%	49.9%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	61,554	64,834	66,830
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,626	4,893	4,998
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,077	3,378	3,578
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,254	2,498	2,644
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	6,663	7,204	5,167
Reference price ²	114.20	59.10	57.10	79.20	85.35	99.70	99.70	99.70
Nbr of stocks (in thousands)	295,000	287,452	287,500	287,452	285,300	279,500	-	-
Announcement Date	04/02/22	03/02/23	02/02/24	06/02/25	04/02/26	-	-	-

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.($)
PEAB AB	12.51x	0.57x	7.75x	4.01%	2.8B
QUANTA SERVICES, INC.	55.6x	2.57x	24.51x	0.07%	96.88B
VINCI	12.23x	1.05x	5.75x	4.78%	70.03B
COMFORT SYSTEMS USA, INC.	34.14x	4.29x	23.31x	0.2%	58.27B
LARSEN & TOUBRO LIMITED	25.33x	1.96x	19.28x	1.17%	54.03B
FERROVIAL N.V.	50.85x	4.05x	25.61x	1.91%	39.9B
HOCHTIEF AG	26.99x	0.68x	11.16x	2.29%	33.69B
EMCOR GROUP, INC.	23.37x	1.59x	14.71x	0.2%	33.77B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.59x	0.43x	6.83x	2.81%	29.14B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.87x	0.31x	5.93x	5.79%	25.97B
Average	26.75x	1.75x	14.48x	2.32%	44.45B
Weighted average by Cap.	31.76x	2.11x	16.75x	1.84%