Valuation Peab AB

Stocks

Market Closed - Nasdaq Stockholm 02:00:00 12/09/26 am AEST			5-day change	1st Jan Change
97.85 ^SEK	-0.10%		-2.64%	+14.65%

07/09	Peab Announces Appointment of Antti Asteljoki as Business Director of Property Development, Effective August 24, 2026	CI
03/09	Peab Wins SEK100 Million Framework 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	27,349	-	-
Change	-	-49.57%	-3.37%	38.68%	6.96%	12.31%	-	-
Enterprise Value (EV) ¹	44,204	33,669	30,953	34,019	32,319	34,864	34,553	32,516
Change	-	-23.83%	-8.07%	9.91%	-5%	7.87%	-0.89%	-5.9%
P/E	14.2x	9.43x	8.25x	9.52x	18x	12.3x	11x	10.3x
PBR	2.46x	1.23x	1.14x	1.38x	1.46x	1.55x	1.44x	1.34x
PEG	-	-0.4x	0.8x	0.5x	-0.4x	0.2x	1x	1.56x
Capitalization / Revenue	0.57x	0.27x	0.28x	0.39x	0.42x	0.44x	0.42x	0.41x
EV / Revenue	0.75x	0.53x	0.53x	0.58x	0.55x	0.56x	0.53x	0.49x
EV / EBITDA	9.96x	8.23x	9.14x	7.98x	7.91x	7.63x	7.06x	6.51x
EV / EBIT	14.3x	12.3x	16.7x	12.3x	12.3x	11.3x	10.2x	9.09x
EV / FCF	35.3x	-10.7x	11.7x	8x	11.2x	14.7x	12.9x	11.4x
FCF Yield	2.84%	-9.38%	8.58%	12.5%	8.95%	6.8%	7.74%	8.75%
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%	4.09%	4.51%	4.83%
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	97.85	97.85	97.85
Nbr of stocks (in thousands)	295,000	287,452	287,500	287,452	285,300	279,500	-	-
Announcement Date	4/2/22	3/2/23	2/2/24	6/2/25	4/2/26	-	-	-

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.($)
PEAB AB	12.27x	0.56x	7.63x	4.09%	2.82B
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	97.81B
VINCI	12.27x	1.05x	5.76x	4.77%	71.68B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	59.41B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.38B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	40.39B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	36.35B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	34.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	31.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.79B
Average	27.33x	1.78x	14.75x	2.28%	45.77B
Weighted average by Cap.	32.22x	2.13x	16.96x	1.82%