Valuation Boliden

Equities

End-of-day quote Nasdaq Stockholm Other stock markets 2026-01-21			5-day change	1st Jan Change
599.40 ^SEK	+1.66%		+1.52%	+16.34%

Jan. 22	14 Stocks Reach New 52-Week Highs on the Stockholm Stock Exchange Today	FW
Jan. 21	Länsförsäkringar Corporate Bond Vision Up 0.10 Percent in December — Invests in Five-Year Swedish Mortgage Futures	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	79,701	95,729	107,011	86,007	84,913	168,158	168,158	-
Change	-	20.11%	11.79%	-19.63%	-1.27%	98.04%	0%	-
Enterprise Value (EV) ¹	81,937	94,811	106,996	96,735	95,575	186,025	182,679	176,892
Change	-	15.71%	12.85%	-9.59%	-1.2%	94.64%	-1.8%	-3.17%
P/E ratio	11.7x	11x	8.62x	14.2x	8.47x	20.9x	13.4x	11.4x
PBR	1.75x	1.88x	1.84x	1.52x	1.31x	2.25x	1.98x	1.76x
PEG	-	0.4x	0.2x	-0.3x	0.1x	-0.9x	0.2x	0.7x
Capitalization / Revenue	1.42x	1.39x	1.24x	1.09x	0.95x	1.83x	1.48x	1.43x
EV / Revenue	1.45x	1.38x	1.24x	1.23x	1.07x	2.03x	1.6x	1.51x
EV / EBITDA	5.6x	5.68x	4.85x	6.66x	4.67x	9.2x	6.85x	6.07x
EV / EBIT	9.17x	8.55x	6.73x	11.7x	6.98x	16.1x	10.9x	9.41x
EV / FCF	16.5x	13.3x	16.9x	-28.8x	35.9x	-17.2x	35x	17.2x
FCF Yield	6.05%	7.54%	5.92%	-3.47%	2.79%	-5.8%	2.86%	5.82%
Dividend per Share ²	14.25	26	26.5	7.5	-	9.428	14.45	17.65
Rate of return	4.89%	7.43%	6.77%	2.38%	-	1.59%	2.44%	2.98%
EPS ²	24.86	31.81	45.37	22.21	36.65	28.33	44.33	51.91
Distribution rate	57.3%	81.7%	58.4%	33.8%	-	33.3%	32.6%	34%
Net sales ¹	56,321	68,635	86,437	78,554	89,207	91,708	113,992	117,289
EBITDA ¹	14,628	16,703	22,057	14,533	20,475	20,220	26,652	29,145
EBIT ¹	8,935	11,083	15,895	8,287	13,692	11,551	16,731	18,795
Net income ¹	6,801	8,701	12,410	6,074	10,022	7,982	12,114	14,200
Net Debt ¹	2,236	-918	-15	10,728	10,662	17,866	14,521	8,734
Reference price ²	291.40	350.00	391.25	314.50	310.50	592.20	592.20	592.20
Nbr of stocks (in thousands)	273,511	273,511	273,511	273,471	273,471	283,955	283,955	-
Announcement Date	2/12/21	2/11/22	2/14/23	2/8/24	2/6/25	-	-	-

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.($)
BOLIDEN	21.16x	2.05x	9.3x	1.57%	18.69B
SOUTHERN COPPER CORPORATION	35.83x	11.71x	19.7x	1.66%	151B
FREEPORT-MCMORAN INC.	39.64x	3.6x	9.75x	0.99%	86.99B
CMOC GROUP LIMITED	24.95x	2.22x	11.45x	1.52%	69.4B
JIANGXI COPPER COMPANY LIMITED	17.15x	0.42x	14.49x	1.97%	26.51B
KOREA ZINC COMPANY, LTD.	42.17x	2.27x	24.56x	1.17%	23.08B
JX ADVANCED METALS CORPORATION	26.56x	3.32x	14.43x	0.86%	15.54B
MMG LIMITED	20.56x	3.02x	5.48x	-.--%	14.78B
SUMITOMO METAL MINING CO., LTD.	25.65x	1.65x	17.14x	1.56%	14.34B
Average	28.18x	3.36x	14.03x	1.26%	46.67B
Weighted average by Cap.	32.11x	5.85x	14.97x	1.39%