Valuation Balder Boerse Muenchen

Stocks

Real-time Boerse Muenchen 09:14:36 2026-09-21 EDT			5-day change	1st Jan Change
4.445 ^EUR	+1.83%		-4.11%	-29.89%

03:43am	Johnny Torssell predicts new records on the Stockholm stock market within five weeks - Di	FW
09-18	Länsförsäkringar Real Estate Fund fell 2.44 percent in August, increased holdings in Wihlborgs, Lumo and Logistea	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	121,561	55,992	82,534	91,392	81,158	57,682	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-28.93%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	198,178	198,030	196,227
Change	-	-22.94%	14.88%	6.91%	-4.4%	-7.37%	-0.07%	-0.91%
P/E	6.57x	5.34x	-12.2x	27.2x	11.6x	10.1x	8.65x	8.23x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.59x	0.55x	0.51x
PEG	-	-0.1x	0x	-0x	0x	-0.6x	0.5x	1.63x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.04x	3.89x	3.78x
EV / Revenue	26.4x	17.3x	17.5x	17.4x	15.6x	13.9x	13.3x	12.9x
EV / EBITDA	39.9x	26.9x	24.3x	26.2x	23.4x	20.9x	19.9x	19x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	18.7x	17.8x	17.2x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	74.1x	71.8x	69.5x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.35%	1.39%	1.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	16.54	9.09	-5.85	2.82	5.86	4.86	5.701	5.988
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,956	10,521	11,944	12,876	13,721	14,289	14,835	15,264
EBITDA ¹	5,927	6,777	8,624	8,533	9,154	9,489	9,974	10,313
EBIT ¹	6,480	6,760	8,608	8,425	9,063	10,598	11,098	11,401
Net income ¹	18,508	10,175	-6,746	3,304	7,621	5,623	5,624	5,779
Net Debt ¹	114,902	126,228	126,802	132,408	132,798	140,497	140,348	138,546
Reference price ²	108.63	48.52	71.52	76.80	68.20	49.29	49.29	49.29
Nbr of stocks (in thousands)	1,119,000	1,154,000	1,154,000	1,190,000	1,190,000	1,170,250	-	-
Announcement Date	2/11/22	2/10/23	2/9/24	2/7/25	2/6/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	25.06B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%