Boliden AB (BDNNY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Boliden AB $85.41, price $104, upside -17.8%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Boliden AB ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range $46.75 – $156.35 · fair‑value band $48.02 – $111.03 · the $103.90 price screens above the $85.41 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Boliden AB ADR in your weekly email
Every Wednesday you see whether Boliden AB ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Boliden AB (publ) engages in the extracting, producing, and recycling of base metals in Sweden, Finland, other Nordic region, Germany, the United Kingdom, Europe, North America, and internationally. The company operates through Business Area Mines and Business Area Smelters segments.
Show more
Boliden AB (publ) engages in the extracting, producing, and recycling of base metals in Sweden, Finland, other Nordic region, Germany, the United Kingdom, Europe, North America, and internationally. The company operates through Business Area Mines and Business Area Smelters segments. It explores copper, zinc, nickel, lead, gold, silver, cobalt, sulphuric acid, tellurium, platinum, palladium, rhodium, iridium, ruthenium, and osmium deposits. The company operates the Aitik, the Boliden Area, and Garpenberg mines in Sweden; the Tara mine in Ireland; the Kevitsa mines in Finland; the Somincor mine in Portugal; Kokkola smelters in Finland; Odda zinc smelters in Norway; the Rönnskär smelter in Sweden; Harjavalta copper smelters in Finland; and the Bergsöe lead smelter in Sweden. It sells its metals primarily to industrial customers. The company was founded in 1924 and is headquartered in Stockholm, Sweden.
Stock analysis
Boliden AB ADR (BDNNY) currently trades at $103.90, while our model-based Fair Value estimate is $85.41, 17.8% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $105.40 per share, and 7 of the 26 models we run sit above the $103.90 price.
Bear case: the Dividend Discount group reads lowest at $23.16, and 19 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: $48.02 (bear) to $111.03 (bull), the price of $103.90 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Boliden AB ADR reported revenue of 87.9B SEK in FY2025 versus 68.6B SEK in FY2021, a compound +6.4%/yr. Reported net income was 8.8B SEK in FY2025, compounding +0.4%/yr from FY2021.
Key figures
Market cap $16.9B · P/E ratio 12.6 · P/S ratio 1.26 · EPS (TTM) $8.27 · Dividend yield 2.0% · Net margin 10.1% · Return on equity 14.7% · Return on assets (EBIT) 11.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 29% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 10% fair-value upside, at −18%, BDNNY screens richer than that median.
Fair Value models
Bear $48.02Fair Value $85.41Bull $111.03
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($6.25 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.3%
Start year 2020 (pandemic). Over 10 years: +8.1% a year
Revenue growth 28 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+6.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.8%
Dividend (yield on the price)2.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.4.8% vs 12.5%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 13%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+18.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in SEK, Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +15.9% a year for the price and +9.6% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (98 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Other Industrial Metals & Mining · 354 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Above median
Fair Value upside−10.6% · Above median
Profitability
Return on equity (TTM)14.7% · Top 25%
Return on assets6.9% · Top 25%
Net margin (TTM)11.0% · Above median
Operating margin (TTM)0.0% · Below median
Growth and dividend
Revenue growth31.7% · Above median
Dividend yield (TTM)2.0% · Above median
Balance sheet
Debt / equity0.29× · Above median
Valuation Multiplesvs Other Industrial Metals & Mining median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Boliden AB ADR Fair Value". https://www.fairvalue-calculator.com/stock/BDNNY
Frequently asked questions
Is Boliden AB (BDNNY) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of $85.41 versus a price of $103.90, about −18% upside (overvalued).
What is the fair value of BDNNY?
Our model-based fair value for Boliden AB ADR is $85.41 (as of Oct 3, 2026), built from audited fundamentals. The current price: $103.90.
What is the quality score of BDNNY?
Boliden AB ADR has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Boliden AB (BDNNY)?
Our model-based price target is the fair value of $85.41 (as of Oct 3, 2026) from 26 valuation models. Cautious scenario $48.02, optimistic scenario $111.03. It is a calculation from audited fundamentals, not an analyst target.
What is the Boliden AB ADR stock forecast for 2026?
Our models put fair value at $85.41, about −18% upside versus a price of $103.90 (overvalued). Cautious scenario $48.02, optimistic scenario $111.03. The calculation is refreshed regularly with new filings.
What is the revenue of Boliden AB (BDNNY)?
Boliden AB ADR reported trailing-twelve-month revenue of about 91.2B SEK (latest available figure, as of Oct 3, 2026).
Does Boliden AB ADR pay a dividend?
Boliden AB ADR currently shows a dividend yield of about 1.96% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Boliden AB (BDNNY)?
For today's price to be fair in a discounted-cash-flow model, Boliden AB ADR would have to grow free cash flow by +18.2 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.3 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of BDNNY use?
Our models discount Boliden AB ADR at 9.5 %: a base by market capitalisation (large), damped by beta 1.13, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Boliden AB ADR that is +18.2 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Boliden AB (BDNNY) delivered so far?
Over the past 5 years revenue at Boliden AB ADR grew +9.3 % a year. The price currently implies +18.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Boliden AB (BDNNY) growing?
The median revenue growth in the sector is +7.6 % a year. That is the yardstick for the growth priced into Boliden AB ADR (+18.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Boliden AB (BDNNY)?
The free-cash-flow yield on the price is 3.35 %: that much free cash flow Boliden AB ADR produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Boliden AB (BDNNY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Boliden AB ADR it is $85.41 per share (as of Oct 3, 2026), against a price of $103.90. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Boliden AB ADR stock overvalued or undervalued in 2026?
As of Oct 3, 2026, BDNNY trades above its calculated fair value: price $103.90, fair value $85.41, a gap of about −18% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BDNNY?
No. The price is what the market pays today ($103.90); the fair value is what the company's own numbers justify ($85.41). For Boliden AB ADR the two are $18.49 per share apart. That gap is exactly why we show both numbers side by side.
How much is Boliden AB ADR worth?
The market values Boliden AB ADR at about $16.9B (market capitalisation, as of Oct 3, 2026). Per share that is $103.90; our models calculate a fair value of $85.41 per share.
What do the bullish and bearish scenarios say about BDNNY?
Our models span a range for Boliden AB ADR: cautious scenario $48.02, base $85.41, optimistic $111.03 per share (as of Oct 3, 2026, price $103.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BDNNY?
Boliden AB ADR trades at a price-to-earnings ratio of 12.6 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $85.41 is built from several models across several years. Other multiples: P/B 2.2, P/S 1.9, EV/EBITDA 7.5.
How solid is the balance sheet of Boliden AB (BDNNY)?
Balance-sheet figures for Boliden AB ADR (as of Oct 3, 2026): return on equity 14.7%, debt of 0.29 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is BDNNY from its 52-week high?
Boliden AB ADR trades at $103.90, about 34% below its 52-week high of $156.35 and 29% above the low of $80.34 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $85.41 is for.
Which stocks are comparable to Boliden AB ADR?
From the same area (Basic Materials) we also value Saudi Arabian Mining Company, CMOC Group, Hindustan Zinc Limited, China Tungsten And Hightech Materials Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Boliden AB ADR stock attractive at the current price?
The data as of Oct 3, 2026: price $103.90, calculated fair value $85.41 (−18%), Quality Score 47/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BDNNY calculated?
We run Boliden AB ADR through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $85.41, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Boliden AB ADR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Boliden AB (BDNNY)?
The closing price on Oct 2, 2026 was $103.90. Our model-based fair value is $85.41, about −18% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Boliden AB ADR right now?
Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($48.02 to $111.03) leaves room in how you read the outcome.
Where does the earnings growth of Boliden AB (BDNNY) come from?
Earnings per share at Boliden AB ADR grew +12.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.9 %, EBIT margin +2.9 %, tax rate +0.2 %, residual (interest, one-offs) +0.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Boliden AB ADR
How large is the market capitalisation of Boliden AB (BDNNY)?
The market capitalisation of Boliden AB ADR is $16.9B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Boliden AB (BDNNY)?
The price-to-sales ratio of Boliden AB ADR is 1.26 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Boliden AB (BDNNY)?
Earnings per share at Boliden AB ADR are $8.27 (price ÷ EPS = P/E 12.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Boliden AB (BDNNY)?
The dividend yield of Boliden AB ADR is 2.0% (payout 24.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Boliden AB (BDNNY)?
The net margin of Boliden AB ADR is 10.1% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Boliden AB (BDNNY)?
The return on equity (ROE) of Boliden AB ADR is 14.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Boliden AB (BDNNY)?
On an EBIT basis the return on assets of Boliden AB ADR is 11.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How fast is revenue growing at Boliden AB (BDNNY)?
Revenue at Boliden AB ADR is growing +31.7% versus a year earlier (3y avg +0.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Boliden AB (BDNNY)?
Earnings per share at Boliden AB ADR are growing +68.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Boliden AB (BDNNY) carry?
The net debt of Boliden AB ADR is 14.6B SEK (fiscal year 2025, ≈ 3.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Boliden AB ADR in the live analysis
One click puts Boliden AB ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Oct 3, 2026