Valuation SAAB AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 01:00:00 2026-03-13 pm EDT			5-day change	1st Jan Change
685.40 ^SEK	-0.06%		+8.97%	+27.49%

07:51am	Saab AB Announces Developing Its Naval Offering and Consolidating Its Naval Operations into One Business Area, Effective from April 1, 2026	CI
06:56am	Saab to Consolidate Naval Operations Under New Business Area	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,325	54,355	80,855	124,896	288,781	368,587	-	-
Change	-	79.24%	48.75%	54.47%	131.22%	27.64%	-	-
Enterprise Value (EV) ¹	32,450	51,923	78,512	122,685	284,792	363,196	361,469	359,603
Change	-	60.01%	51.21%	56.26%	132.13%	27.53%	-0.48%	-0.52%
P/E ratio	15.9x	25x	24.1x	30.2x	45.9x	47.5x	37.5x	32x
PBR	1.32x	1.85x	2.53x	3.52x	6.67x	7.41x	6.4x	5.55x
PEG	-	1.8x	0.5x	1.3x	0.9x	2x	1.4x	1.8x
Capitalization / Revenue	0.77x	1.29x	1.57x	1.96x	3.65x	3.85x	3.21x	2.74x
EV / Revenue	0.83x	1.24x	1.52x	1.92x	3.6x	3.8x	3.14x	2.67x
EV / EBITDA	6.72x	9.61x	12x	14.6x	25.1x	26.6x	21.5x	18.3x
EV / EBIT	11.2x	15.9x	18.4x	21.7x	35.3x	36.2x	28.5x	24.1x
EV / FCF	10.2x	22.2x	26.9x	64.8x	616x	147x	106x	70.8x
FCF Yield	9.84%	4.51%	3.72%	1.54%	0.16%	0.68%	0.95%	1.41%
Dividend per Share ²	1.225	1.325	1.6	2	2.4	3.138	3.967	4.711
Rate of return	2.13%	1.29%	1.05%	0.86%	0.45%	0.46%	0.58%	0.69%
EPS ²	3.612	4.102	6.29	7.74	11.7	14.42	18.26	21.42
Distribution rate	33.9%	32.3%	25.4%	25.8%	20.5%	21.8%	21.7%	22%
Net sales ¹	39,154	42,006	51,609	63,751	79,146	95,629	114,947	134,693
EBITDA ¹	4,826	5,401	6,558	8,402	11,347	13,650	16,838	19,684
EBIT ¹	2,888	3,274	4,272	5,662	8,066	10,045	12,672	14,924
Net income ¹	1,926	2,195	3,381	4,171	6,314	7,683	9,643	11,575
Net Debt ¹	2,125	-2,432	-2,343	-2,211	-3,989	-5,391	-7,118	-8,984
Reference price ²	57.58	102.68	151.90	233.70	537.60	685.40	685.40	685.40
Nbr of stocks (in thousands)	526,704	529,386	532,293	534,427	537,166	537,769	-	-
Announcement Date	2/11/22	2/10/23	2/9/24	2/7/25	2/5/26	-	-	-

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.($)
SAAB AB	47.57x	3.8x	26.62x	0.46%	39.51B
GE AEROSPACE	37.75x	6.85x	28.59x	0.56%	322B
RTX CORPORATION	36.04x	3.21x	18.96x	1.44%	273B
ROLLS-ROYCE HOLDINGS PLC	34.61x	4.64x	21.54x	0.99%	142B
NORTHROP GRUMMAN CORPORATION	26.34x	2.59x	18.41x	1.33%	104B
GENERAL DYNAMICS CORPORATION	21.8x	1.83x	15.1x	1.8%	95.91B
BAE SYSTEMS PLC	32.98x	2.44x	17.6x	1.55%	91.24B
RHEINMETALL AG	43.55x	5.02x	22.12x	1.02%	82.92B
L3HARRIS TECHNOLOGIES, INC.	30.9x	3.2x	17.57x	1.4%	66.84B
HANWHA AEROSPACE CO., LTD.	56.65x	3.08x	19.74x	0.27%	50.59B
Average	36.82x	3.67x	20.62x	1.08%	126.89B
Weighted average by Cap.	35.62x	4.21x	21.66x	1.08%