|
Real-time Estimate
Cboe Europe
08:01:33 2026-11-05 am EST
|
5-day change | 1st Jan Change | ||
| 289.00 SEK | +0.70% |
|
+5.55% | +9.05% |
| Nov. 04 | Millennium is no longer a public short seller in Essity | FW |
| Nov. 03 | Major shareholder Industrivärden buys SEK 196m worth of shares in Essity | FW |
Company Valuation: Essity AB
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 | 193,332 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 6.72% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 222,586 | 220,681 | 217,222 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 7.16% | -0.86% | -1.57% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 17.6x | 15.1x | 13.8x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.11x | 1.99x | 1.84x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -1.6x | 0.9x | 1.47x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.37x | 1.31x | 1.27x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.58x | 1.49x | 1.43x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.9x | 8.41x | 7.82x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 13.5x | 12.1x | 11.1x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 25.2x | 20.3x | 18.8x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 3.97% | 4.92% | 5.32% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.138 | 9.634 | 10.18 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.18% | 3.36% | 3.55% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 16.35 | 19.02 | 20.81 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 55.9% | 50.7% | 48.9% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 140,993 | 147,756 | 151,692 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 25,015 | 26,227 | 27,770 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 16,505 | 18,242 | 19,591 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,020 | 12,694 | 13,821 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,254 | 27,349 | 23,890 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 287.00 | 287.00 | 287.00 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 673,632 | - | - |
| Announcement Date | 1/26/22 | 1/26/23 | 1/25/24 | 1/23/25 | 1/22/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.56x | 1.58x | 8.9x | 3.18% | 19.79B | |
| 24.49x | 4.61x | 16.86x | 2.63% | 388B | |
| 33.95x | 5.14x | 21.37x | 1.73% | 266B | |
| 19.44x | 2.93x | 12.95x | 3.23% | 144B | |
| 27.15x | 3.97x | 16.59x | 2.15% | 78.51B | |
| 62.23x | 8.81x | 34.33x | 0.25% | 55.52B | |
| 41.12x | 6.53x | 28.69x | 2.3% | 49.15B | |
| 36.57x | 2.8x | 15x | 1.29% | 40.6B | |
| 18.54x | 4.34x | 20.12x | 4.74% | 66.76B | |
| 24.12x | 1.76x | 11.23x | 2.09% | 21.29B | |
| Average | 30.52x | 4.25x | 18.60x | 2.36% | 112.92B | |
| Weighted average by Cap. | 28.79x | 4.58x | 18.66x | 2.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ESSITY B Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
