Valuation Boliden AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 08:14:33 15/06/2026 pm IST			5-day change	1st Jan Change
566.40 ^SEK	+6.15%		+5.64%	+10.48%

07:33pm	Alfred Berg Sverige Gambak gains 3.75 percent in May: strong contributions from the commodities sector	FW
04:38pm	Commodities and Industrials Show Strength on Stockholm Exchange, OMXS30 Index Gains 1.4 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,729	1,07,011	86,007	84,913	1,46,294	1,51,519	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	3.57%	-	-
Enterprise Value (EV) ¹	94,811	1,06,996	96,735	95,575	1,61,499	1,66,166	1,61,288	1,55,142
Change	-	12.85%	-9.59%	-1.2%	68.98%	2.89%	-2.94%	-3.81%
P/E Ratio	11x	8.62x	14.2x	8.47x	15.4x	13.1x	10.6x	9.73x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.78x	1.58x	1.44x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.6x	0.5x	1.09x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.3x	1.2x	1.19x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.42x	1.28x	1.22x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.31x	5.36x	4.93x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	10.3x	8.34x	7.45x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	42.9x	19.2x	13.3x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.33%	5.21%	7.51%
Dividend per Share ²	26	26.5	7.5	-	-	14.12	21.04	23.98
Rate of return	7.43%	6.77%	2.38%	-	-	2.65%	3.94%	4.49%
EPS ²	31.81	45.37	22.21	36.65	33.39	40.88	50.37	54.86
Distribution rate	81.7%	58.4%	33.8%	-	-	34.5%	41.8%	43.7%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	1,16,831	1,26,394	1,27,419
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,323	30,066	31,438
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,122	19,345	20,819
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,569	14,011	15,304
Net Debt ¹	-918	-15	10,728	10,662	15,205	14,648	9,769	3,623
Reference price ²	350.00	391.25	314.50	310.50	515.20	533.60	533.60	533.60
Nbr of stocks (in thousands)	2,73,511	2,73,511	2,73,471	2,73,471	2,83,955	2,83,955	-	-
Announcement Date	11/02/22	14/02/23	08/02/24	06/02/25	03/02/26	-	-	-

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.($)
BOLIDEN AB	13.3x	1.42x	6.37x	2.61%	1.61TCr
SOUTHERN COPPER CORPORATION	24.9x	9.69x	15.09x	2.22%	16TCr
FREEPORT-MCMORAN INC.	27.93x	3.59x	8.73x	0.88%	9.83TCr
CMOC GROUP LIMITED	12.37x	1.61x	6.05x	2.76%	5.87TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	38.05x	-	-	0.38%	2.66TCr
JX ADVANCED METALS CORPORATION	30.06x	4.21x	16.24x	0.78%	2.06TCr
JIANGXI COPPER COMPANY LIMITED	8.2x	0.26x	8.05x	5.35%	1.93TCr
KOREA ZINC COMPANY, LTD.	20.74x	1.16x	10.69x	2.01%	1.62TCr
XIAMEN TUNGSTEN CO.,LTD.	21.06x	-	-	2.52%	1.52TCr
Average	21.85x	3.13x	10.17x	2.17%	4.77TCr
Weighted average by Cap.	23.46x	5.46x	11.27x	1.96%