Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 07/09/2026 pm IST			5-day change	1st Jan Change
99.70 ^SEK	-0.80%		+1.42%	+16.81%

03/09	Peab Wins SEK100 Million Framework Contract in Sweden	MT
03/09	Peab wins eight-year water and sewer contract in Örnsköldsvik	FW

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	27,866	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	14.44%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	35,381	35,070	33,033
Change	-	-23.83%	-8.07%	9.91%	-5%	9.47%	-0.88%	-5.81%
P/E	14.2x	9.43x	8.25x	9.52x	18x	12.5x	11.2x	10.5x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.58x	1.47x	1.37x
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	0.42x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.57x	0.54x	0.49x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.75x	7.17x	6.61x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.5x	10.4x	9.23x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	14.9x	13.1x	11.6x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	6.7%	7.63%	8.62%
Dividend per Share ²	5	4	1.5	2.75	3.3	4	4.41	4.725
Rate of return	4.38%	6.77%	2.63%	3.47%	3.87%	4.01%	4.42%	4.74%
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%	50.2%	49.6%	49.9%
Net sales ¹	58,923	63,135	58,821	58,697	58,589	62,281	64,834	66,830
EBITDA ¹	4,439	4,090	3,385	4,262	4,087	4,567	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	2,254	2,498	2,644
Net Debt ¹	10,515	16,681	14,537	11,253	7,969	7,515	7,204	5,167
Reference price ²	114.20	59.10	57.10	79.20	85.35	99.70	99.70	99.70
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	12.61x	0.57x	7.8x	3.98%	293.61Cr
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	9.39TCr
VINCI	12.53x	1.07x	5.86x	4.66%	7.34TCr
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	5.78TCr
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	5.66TCr
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	4.19TCr
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	3.72TCr
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	3.33TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	3.29TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	2.71TCr
Average	27.35x	1.76x	14.67x	2.24%	4.57TCr
Weighted average by Cap.	31.69x	2.07x	16.59x	1.83%