Valuation ERICSSON Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 11:45:23 06/08/2026 am IST			5-day change	1st Jan Change
8.600 ^EUR	-2.27%		+1.78%	+4.88%

08:38pm	AT&T to Partner with Ericsson for New Spectrum Deployment	DJ
08:37pm	AT&T Selects Ericsson Radios for EchoStar Spectrum Deployment	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	3,16,392	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	4.78%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,67,225	2,58,098	2,51,097
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.89%	-3.42%	-2.71%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.2x	15.4x	14x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.88x	2.69x	2.51x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.4x	1.37x	1.34x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.18x	1.12x	1.07x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.1x	6.78x	6.31x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.03x	8.61x	7.98x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.7x	9.9x	9.46x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.56%	10.1%	10.6%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.063	3.176	3.32
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.18%	3.3%	3.45%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.306	6.248	6.882
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	57.7%	50.8%	48.2%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,153	2,30,405	2,35,282
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,622	38,042	39,778
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,592	29,966	31,473
Net income ¹	23,000	18,724	-26,446	20	28,428	17,844	20,326	21,797
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-49,167	-58,294	-65,294
Reference price ²	99.79	60.90	63.11	89.88	90.60	96.34	96.34	96.34
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.	37.38x	7.81x	20.17x	1.36%	48TCr
ARISTA NETWORKS, INC.	51.81x	18.42x	36.32x	-.--%	25TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.49x	0.89x	15.61x	2.09%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	33.47x	10.58x	26.07x	0.31%	16TCr
MOTOROLA SOLUTIONS, INC.	33.03x	6.26x	18.32x	1.08%	7.27TCr
LUMENTUM HOLDINGS INC.	167.28x	21.53x	63.13x	-.--%	6.43TCr
GARMIN LTD.	30.22x	6.86x	23.09x	1.36%	5.83TCr
CIENA CORPORATION	78.55x	9.15x	42.24x	-.--%	5.79TCr
NOKIA OYJ	40.41x	2.13x	13.85x	1.78%	5.46TCr
Average	54.85x	9.29x	28.75x	0.89%	15.49TCr
Weighted average by Cap.	44.58x	9.41x	25.79x	0.98%