Valuation SSAB AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:29:37 13/08/2026 +04			5-day change	1st Jan Change
9.730 ^EUR	+3.31%		-0.40%	+48.45%

12:48pm	Five stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange	FW
08-11	BofA raises forecast for European steel prices, lifts SSAB price target	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	49,048	56,651	77,942	44,075	69,667	103,999	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	49.28%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	97,521	107,556	114,481
Change	-	-9.29%	41.01%	-55.98%	120.82%	67.93%	10.29%	6.44%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	14.1x	11x	11.7x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.4x	1.29x	1.2x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.4x	-1.94x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	1x	0.92x	0.91x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.93x	0.95x	1x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	7.05x	6.36x	6.89x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	10.1x	8.73x	9.7x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-50.7x	-16.8x	-43.1x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-1.97%	-5.96%	-2.32%
Dividend per Share ²	5.25	8.7	5	2	2	2.83	3.548	3.2
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.72%	3.41%	3.08%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.395	9.484	8.912
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	38.3%	37.4%	35.9%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,439	112,804	114,563
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,827	16,899	16,611
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,618	12,325	11,802
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,470	9,533	9,129
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,477	3,558	10,483
Reference price ²	52.44	56.94	76.68	44.97	70.48	104.00	104.00	104.00
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,012,743	996,618	996,618	996,618	-	-
Announcement Date	28/01/22	27/01/23	31/01/24	29/01/25	28/01/26	-	-	-

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.($)
NUCOR CORPORATION	14.91x	1.62x	8.5x	0.83%	61.67B
ARCELORMITTAL	16.77x	0.95x	7.66x	0.84%	55.86B
STEEL DYNAMICS, INC.	15.74x	1.7x	10.05x	0.81%	37.72B
CARPENTER TECHNOLOGY CORPORATION	50.6x	8.46x	31.23x	0.15%	26.27B
TATA STEEL LIMITED	13.28x	1.18x	7.12x	2.26%	24.27B
NIPPON STEEL CORPORATION	12.89x	0.79x	7.6x	3.49%	22.67B
POSCO HOLDINGS INC.	11.93x	0.55x	4.64x	3.01%	17.35B
LLOYDS METALS AND ENERGY LIMITED	14.02x	4.17x	10.86x	0.07%	11.16B
SSAB AB	14.06x	0.93x	7.05x	2.72%	10.89B
Average	18.25x	2.26x	10.52x	1.58%	29.76B
Weighted average by Cap.	18.33x	2.06x	10.36x	1.3%