Valuation Peab AB

Stocks

Real-time Estimate Cboe Europe 07:56:12 30/09/2026 pm IST			5-day change	1st Jan Change
99.05 ^SEK	-0.10%		-1.10%	+15.88%

17/09	Peab AB Receives Contract From Hitachi Energy Sweden AB To Renovate And Extend Production And Office Space In Landskrona	CI
17/09	Peab Wins SEK349 Million Building Renovation, Extension Contract in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,689	16,988	16,416	22,766	24,350	27,712	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	13.81%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,375	34,917	32,879
Change	-	-23.83%	-8.07%	9.91%	-5%	6.36%	1.57%	-5.83%
P/E	14.2x	9.43x	8.25x	9.52x	18x	12.4x	11.2x	10.5x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.58x	1.46x	1.36x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	1x	1.59x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.45x	0.43x	0.41x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.56x	0.54x	0.49x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.43x	7.14x	6.58x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.2x	10.3x	9.19x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	14.5x	13x	11.6x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	6.9%	7.66%	8.66%
Dividend per Share ²	5	4	1.5	2.75	3.3	3.95	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	3.98%	4.45%	4.77%
EPS ²	8.06	6.27	6.92	8.32	4.74	7.972	8.884	9.472
Distribution rate	62%	63.8%	21.7%	33.1%	69.6%	49.6%	49.6%	49.9%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	61,554	64,834	66,830
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,626	4,893	4,998
EBIT ¹	3,098	2,741	1,853	2,763	2,626	3,077	3,378	3,578
Net income ¹	2,377	1,832	1,988	2,388	1,363	2,243	2,498	2,644
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	6,663	7,204	5,167
Reference price ²	114.20	59.10	57.10	79.20	85.35	99.15	99.15	99.15
Nbr of stocks (in thousands)	2,95,000	2,87,452	2,87,500	2,87,452	2,85,300	2,79,500	-	-
Announcement Date	04/02/22	03/02/23	02/02/24	06/02/25	04/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEAB AB	12.44x	0.56x	7.43x	3.91%	276.66Cr
QUANTA SERVICES, INC.	56.24x	2.6x	24.78x	0.07%	9.8TCr
VINCI	11.94x	1.03x	5.64x	4.89%	6.81TCr
COMFORT SYSTEMS USA, INC.	34.28x	4.31x	23.41x	0.2%	5.85TCr
LARSEN & TOUBRO LIMITED	25.21x	1.95x	19.2x	1.17%	5.38TCr
FERROVIAL N.V.	49.74x	3.99x	25.23x	1.94%	3.91TCr
EMCOR GROUP, INC.	23.26x	1.59x	14.64x	0.2%	3.36TCr
HOCHTIEF AG	26.96x	0.68x	11.15x	2.29%	3.35TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.43x	6.83x	2.81%	2.9TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.95x	5.72%	2.63TCr
Average	26.66x	1.74x	14.43x	2.32%	4.43TCr
Weighted average by Cap.	31.86x	2.11x	16.81x	1.85%