Valuation Essity AB Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 08:40:57 2026-09-17 am EDT			5-day change	1st Jan Change
266.00 ^SEK	+0.76%		+0.38%	-0.19%

Sep. 16	Affarsvarlden holds off on a new recommendation for Essity, indicated price tag for Consumer Tissue is low	FW
Sep. 16	Assa Abloy rises after acquisition, Stockholm market opens higher	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	207,509	191,871	175,494	205,499	181,162	178,764	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-1.32%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	207,744	204,709	200,878
Change	-	-3.12%	-10.03%	3.09%	-12.09%	0.02%	-1.46%	-1.87%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.3x	13.4x	12.4x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.94x	1.82x	1.68x
PEG	-	-1x	0.3x	0x	-0.4x	-2.5x	0.9x	1.51x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.27x	1.22x	1.19x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.47x	1.4x	1.34x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.31x	7.7x	7.19x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12x	10.8x	9.95x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	19.5x	17x	15.3x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	5.14%	5.88%	6.54%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.171	9.733	10.27
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.48%	3.69%	3.89%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.25	19.7	21.32
Distribution rate	57%	91.4%	57%	27.7%	47.6%	53.2%	49.4%	48.2%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	141,094	146,465	150,017
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,993	26,581	27,941
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,279	19,042	20,181
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,708	13,217	14,219
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,980	25,945	22,114
Reference price ²	295.40	273.30	250.00	295.70	265.20	263.70	263.70	263.70
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,842	-	-
Announcement Date	1/26/22	1/26/23	1/25/24	1/23/25	1/22/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	21.6x	4.12x	15.08x	2.99%	341B
UNILEVER PLC	18.28x	2.72x	11.98x	3.53%	134B
COLGATE-PALMOLIVE COMPANY	23.67x	3.56x	14.94x	2.44%	69.37B
HINDUSTAN UNILEVER LIMITED	40.79x	6.55x	28.42x	2.29%	48.05B
ESTEE LAUDER	32.24x	2.55x	14.13x	1.67%	34.59B
KENVUE INC.	18.78x	2.65x	11.05x	4.73%	34.25B
KAO CORPORATION	22.2x	1.62x	10.34x	2.27%	20.04B
BEIERSDORF	19.69x	1.25x	8.18x	1.33%	18.79B
ESSITY AB	15.29x	1.47x	8.47x	3.48%	18.28B
Average	23.62x	2.94x	13.62x	2.75%	79.91B
Weighted average by Cap.	22.64x	3.61x	14.66x	2.96%