Switch theme
Sign up to access all valuation multiples
Epiroc is a global manufacturer of niche equipment and services used by mining and infrastructure customers. The company’s products include hard rock drilling equipment and excavation technologies for underground and surface mining, as well as servicing and spare parts. Approximately 69% of group sales are from the aftermarket, which includes services and the sale of spare parts and consumables. Epiroc was spun out of Atlas Copco and listed as a stand-alone company on Nasdaq Stockholm in 2018.
1942
18.9K+
LTM Revenue $6.6B
LTM EBITDA $1.6B
$26.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Epiroc has a last 12-month revenue (LTM) of $6.6B and a last 12-month EBITDA of $1.6B.
In the most recent fiscal year, Epiroc achieved revenue of $6.6B and an EBITDA of $1.6B.
Epiroc expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Epiroc valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $6.6B | XXX | $6.6B | XXX | XXX | XXX |
| Gross Profit | $2.4B | XXX | $2.4B | XXX | XXX | XXX |
| Gross Margin | 37% | XXX | 36% | XXX | XXX | XXX |
| EBITDA | $1.6B | XXX | $1.6B | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | 24% | XXX | XXX | XXX |
| EBIT | $1.3B | XXX | $1.2B | XXX | XXX | XXX |
| EBIT Margin | 20% | XXX | 19% | XXX | XXX | XXX |
| Net Profit | $928M | XXX | $901M | XXX | XXX | XXX |
| Net Margin | 14% | XXX | 14% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $1.2B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Epiroc's stock price is SEK 206 (or $21).
Epiroc has current market cap of SEK 249B (or $25.7B), and EV of SEK 259B (or $26.8B).
See Epiroc trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $26.8B | $25.7B | XXX | XXX | XXX | XXX | $0.79 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Epiroc has market cap of $25.7B and EV of $26.8B.
Epiroc's trades at 4.1x EV/Revenue multiple, and 16.8x EV/EBITDA.
Equity research analysts estimate Epiroc's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Epiroc has a P/E ratio of 27.6x.
See valuation multiples for Epiroc and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $25.7B | XXX | $25.7B | XXX | XXX | XXX |
| EV (current) | $26.8B | XXX | $26.8B | XXX | XXX | XXX |
| EV/Revenue | 4.1x | XXX | 4.1x | XXX | XXX | XXX |
| EV/EBITDA | 16.3x | XXX | 16.8x | XXX | XXX | XXX |
| EV/EBIT | 20.3x | XXX | 22.0x | XXX | XXX | XXX |
| EV/Gross Profit | 10.9x | XXX | n/a | XXX | XXX | XXX |
| P/E | 27.6x | XXX | 28.5x | XXX | XXX | XXX |
| EV/FCF | 34.9x | XXX | 30.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialEpiroc's last 12 month revenue growth is 3%
Epiroc's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Epiroc's rule of 40 is 28% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Epiroc's rule of X is 32% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Epiroc and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | 3% | XXX | XXX | XXX |
| EBITDA Margin | 25% | XXX | 24% | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | 2% | XXX | XXX | XXX |
| Rule of 40 | 28% | XXX | 27% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 32% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 7% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 4% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 18% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Aalberts | XXX | XXX | XXX | XXX | XXX | XXX |
| Doppler | XXX | XXX | XXX | XXX | XXX | XXX |
| Frigoglass | XXX | XXX | XXX | XXX | XXX | XXX |
| Petros Petropoulos | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Epiroc acquired XXX companies to date.
Last acquisition by Epiroc was XXXXXXXX, XXXXX XXXXX XXXXXX . Epiroc acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Epiroc founded? | Epiroc was founded in 1942. |
| Where is Epiroc headquartered? | Epiroc is headquartered in Sweden. |
| How many employees does Epiroc have? | As of today, Epiroc has 18.9K+ employees. |
| Who is the CEO of Epiroc? | Epiroc's CEO is Ms. Helena Hedblom. |
| Is Epiroc publicy listed? | Yes, Epiroc is a public company listed on STO. |
| What is the stock symbol of Epiroc? | Epiroc trades under EPI A ticker. |
| When did Epiroc go public? | Epiroc went public in 2018. |
| Who are competitors of Epiroc? | Similar companies to Epiroc include e.g. , Aalberts, Doppler, Frigoglass. |
| What is the current market cap of Epiroc? | Epiroc's current market cap is $25.7B |
| What is the current revenue of Epiroc? | Epiroc's last 12 months revenue is $6.6B. |
| What is the current revenue growth of Epiroc? | Epiroc revenue growth (NTM/LTM) is 3%. |
| What is the current EV/Revenue multiple of Epiroc? | Current revenue multiple of Epiroc is 4.1x. |
| Is Epiroc profitable? | Yes, Epiroc is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Epiroc? | Epiroc's last 12 months EBITDA is $1.6B. |
| What is Epiroc's EBITDA margin? | Epiroc's last 12 months EBITDA margin is 25%. |
| What is the current EV/EBITDA multiple of Epiroc? | Current EBITDA multiple of Epiroc is 16.3x. |
| What is the current FCF of Epiroc? | Epiroc's last 12 months FCF is $767M. |
| What is Epiroc's FCF margin? | Epiroc's last 12 months FCF margin is 12%. |
| What is the current EV/FCF multiple of Epiroc? | Current FCF multiple of Epiroc is 34.9x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
