Valuation ERICSSON Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 12:42:02 15/10/2026 pm IST			5-day change	1st Jan Change
8.800 ^EUR	+2.92%		+5.39%	+7.32%

06:37pm	Ericsson and Verizon Conduct World's First Outdoor 6G Call	FW
06:21pm	Verizon Communications, Ericsson Complete First Outdoor Pre-Standard 6G Field Call	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	3,19,107	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.68%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,73,402	2,61,973	2,51,495
Change	-	-36.08%	11.82%	32.33%	-1.1%	-1.67%	-4.18%	-4%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.3x	15.1x	13.9x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.07x	2.71x	2.53x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.7x	1.63x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.41x	1.38x	1.35x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.21x	1.14x	1.07x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.96x	7.05x	6.48x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.53x	8.83x	8.05x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	12.5x	10.4x	9.63x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.99%	9.65%	10.4%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.044	3.154	3.285
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.14%	3.25%	3.38%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.298	6.439	6.989
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	57.5%	49%	47%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,610	2,30,477	2,35,508
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	34,338	37,142	38,784
EBIT ¹	32,300	27,419	18,093	24,658	40,971	28,686	29,662	31,259
Net income ¹	23,000	18,724	-26,446	20	28,428	17,582	20,648	21,486
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-45,705	-57,134	-67,612
Reference price ²	99.79	60.90	63.11	89.88	90.60	97.10	97.10	97.10
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.	27.68x	6.2x	16.06x	1.5%	45TCr
ARISTA NETWORKS, INC.	51.22x	18.22x	36.52x	-.--%	25TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.07x	0.65x	11.68x	2.82%	14TCr
ZHONGJI INNOLIGHT CO., LTD.	22.42x	7.03x	16.97x	0.55%	12TCr
LUMENTUM HOLDINGS INC.	41.62x	12.53x	27.63x	-.--%	8.12TCr
MOTOROLA SOLUTIONS, INC.	32.69x	6.38x	18.48x	1.07%	7.48TCr
CIENA CORPORATION	62x	8.02x	35.48x	-.--%	5.1TCr
NOKIA OYJ	40.33x	2.19x	14.11x	1.75%	5.41TCr
GARMIN LTD.	27.67x	6.31x	20.81x	1.48%	5.39TCr
Average	35.75x	7.50x	21.97x	1.02%	14.17TCr
Weighted average by Cap.	33.50x	8.29x	21.38x	1.1%