Valuation ERICSSON Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:48:17 25/09/2026 pm IST			5-day change	1st Jan Change
8.482 ^EUR	-0.35%		-5.06%	+1.68%

25/09	Bernstein raises its price target for Ericsson to SEK 85 (73), reiterates underperform	FW
24/09	European Markets Close Lower in Thursday Trading as Bond Yields, Oil Prices Rise	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,32,382	2,04,141	2,10,346	2,99,520	3,01,970	3,12,143	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	3.37%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,60,311	2,50,919	2,43,755
Change	-	-36.08%	11.82%	32.33%	-1.1%	-6.37%	-3.61%	-2.86%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	17.6x	14.6x	13.6x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.83x	2.64x	2.44x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.7x	1.86x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.38x	1.35x	1.32x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.15x	1.09x	1.03x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	6.93x	6.66x	6.19x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.88x	8.42x	7.77x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.4x	9.6x	9.14x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.76%	10.4%	10.9%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.057	3.171	3.314
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.22%	3.34%	3.49%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.387	6.503	6.979
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.7%	48.8%	47.5%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,117	2,30,616	2,35,603
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,590	37,695	39,360
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,323	29,798	31,384
Net income ¹	23,000	18,724	-26,446	20	28,428	17,802	20,630	21,459
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-51,832	-61,224	-68,388
Reference price ²	99.79	60.90	63.11	89.88	90.60	94.96	94.96	94.96
Nbr of stocks (in thousands)	33,29,738	33,30,142	33,30,142	33,32,672	33,33,287	32,83,682	-	-
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.	26.01x	5.83x	15.09x	1.6%	42TCr
ARISTA NETWORKS, INC.	54.16x	19.35x	38.83x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.16x	0.81x	14.74x	2.25%	18TCr
ZHONGJI INNOLIGHT CO., LTD.	28.98x	9.22x	22.26x	0.42%	16TCr
LUMENTUM HOLDINGS INC.	44.42x	13.09x	29.42x	-.--%	8.45TCr
MOTOROLA SOLUTIONS, INC.	33.06x	6.44x	18.67x	1.06%	7.56TCr
NOKIA OYJ	42.56x	2.31x	14.94x	1.66%	5.82TCr
GARMIN LTD.	29.37x	6.65x	22.2x	1.41%	5.67TCr
CIENA CORPORATION	61.54x	7.96x	35.21x	-.--%	5.06TCr
Average	37.81x	7.96x	23.49x	0.93%	14.93TCr
Weighted average by Cap.	34.78x	8.63x	22.64x	1.04%