Valuation Result
Final Brand Value
Sandvik — Engineering & Construction
Valuation date: 10/29/2026
Total Brand Value
SEK 24.3B
This result turns the selected legal, brand, benchmark and discount-rate assumptions into one reviewable brand value estimate.
Brand Strength
72/100
Royalty Rate
1.4%
Discount Rate
8.3%
Benchmark recommendation not unlocked for this result
Sensitivity snapshot
Quick decision check for discount rate, royalty rate and long-term growth.
Variable
Lower input
Current
Higher input
WACC (Discount Rate)
8.3%
-1.0%
SEK 28.7B
8.3%
SEK 24.3B
+1.0%
SEK 21.0B
Royalty Rate
1.4%
-0.5%
SEK 15.8B
1.4%
SEK 24.3B
+0.5%
SEK 32.7B
Terminal Growth
2.0%
-0.5%
SEK 22.8B
2.0%
SEK 24.3B
+0.5%
SEK 25.9B
Brand Strength changes can also be explored to show their potential effect on brand value. Contact info@brandvaluator.se if you want to explore this for strategy, planning and budgeting.
Revenue Base
SEK 120.7B
Legal Protection
76/100
Long-term Growth
2.0%
Recommendation basis
Brand-strength range • Pro
This reference case derives its royalty rate by applying the brand-strength score to a documented industry royalty ceiling.
This valuation uses benchmark support informed by external market references and curated internal calibration.
Use this section to confirm whether the result reflects unlocked benchmark guidance or a non-benchmark method.
Forecast profile
5 years explicit forecast
High growth: 5.0%
Base growth: 4.1%
Long-term growth: 2.0%
Value build
Value for planning period: SEK 6.1B
Terminal value: SEK 18.2B
How the valuation is built
Valuation Build
| Year | Revenue | Royalty | After Tax | PV |
|---|---|---|---|---|
| Y1 | SEK 126,714,000,000 | SEK 1,824,681,600 | SEK 1,368,511,200 | SEK 1,315,025,359 |
| Y2 | SEK 131,909,274,000 | SEK 1,899,493,546 | SEK 1,424,620,159 | SEK 1,264,027,145 |
| Y3 | SEK 137,317,554,234 | SEK 1,977,372,781 | SEK 1,483,029,586 | SEK 1,215,006,702 |
| Y4 | SEK 142,947,573,958 | SEK 2,058,445,065 | SEK 1,543,833,799 | SEK 1,167,887,329 |
| Y5 | SEK 148,808,424,490 | SEK 2,142,841,313 | SEK 1,607,130,984 | SEK 1,122,595,299 |
| Explicit PV (Y1–Y5) | SEK 6,084,541,834 | |||
| Terminal Value (undiscounted) | SEK 26,020,215,939 | |||
| Terminal PV (discounted) | SEK 18,175,352,463 | |||
| Total Brand Value | SEK 24,259,894,296 |
Supporting context
This section explains the evidence and judgment used to support the recommendation and the legal, brand and financial assumptions used in the valuation.
Reference case
Sandvik
Prepared reference case
Forward-looking Sandvik case translated into a transparent 2026 valuation profile.
Informed by numerous sources including company reporting, investor materials, analyst research, market data and selected benchmark references where relevant.
Key inputs
Reported = directly sourced • Estimated = selected judgment • Inferred = derived from broader evidence • Assumed = inclusion choice
Revenue base
SEK 120.680bnreported
Planning growth
5.00%inferred
Long-term growth
2.00%estimated
Royalty rate selected
1.44%estimated
Discount rate
8.30%estimated
Brand Strength
72/100 (B)inferred
Legal analysis
76/100inferred
Inclusion rule
Swedish domicile/originassumed
Model origin
Historical analyst modelestimated
Company disclosures
These links lead to company-issued materials. BrandValuator cross-checks indicative estimates against multiple sources; the final assumptions and judgments are our own. Each input is labeled by evidence status above.
Legal Protection
trademark Status94
scope Of Rights90
risk Profile67
litigation63.5
contractual Rights72
goodwill Evidence79
regulatory Compliance67.5
Brand Strength
marketing Investment63
quality81
availability67
distinctive Brand Codes65
mental Availability69
consideration75
trust79
choice Share67
penetration63
price Elasticity67
revenue Premium77
margin Premium79
stability81