Valuation Balder BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:09 2026-06-12 EDT			5-day change	1st Jan Change
4.728 ^EUR	+1.66%		+2.78%	-24.06%

06-11	Carnegie Fastighetsfond Norden gains 3.85 percent in May: reduces positions in Corem and Fastpartner	FW
06-10	Odin Fastighet gains 3.43 percent in May - exits position in Corem	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	60,676	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-25.24%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	197,183	196,412	195,106
Change	-	-22.94%	14.88%	6.91%	-4.4%	-7.84%	-0.39%	-0.66%
P/E Ratio	6.57x	5.34x	-12.2x	27.2x	11.6x	9.65x	8.89x	8.19x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.61x	0.56x	0.53x
PEG	-	-0.1x	0x	-0x	0x	-1.07x	1.05x	0.95x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.27x	4.13x	4.01x
EV / Revenue	26.4x	17.3x	17.5x	17.4x	15.6x	13.9x	13.4x	12.9x
EV / EBITDA	39.9x	26.9x	24.3x	26.2x	23.4x	19.7x	18.8x	18x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	18.6x	17.8x	17.2x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	66.7x	65.8x	63.5x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.5%	1.52%	1.57%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	16.54	9.09	-5.85	2.82	5.86	5.331	5.782	6.278
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,956	10,521	11,944	12,876	13,721	14,194	14,680	15,116
EBITDA ¹	5,927	6,777	8,624	8,533	9,154	10,016	10,460	10,811
EBIT ¹	6,480	6,760	8,608	8,425	9,063	10,605	11,032	11,340
Net income ¹	18,508	10,175	-6,746	3,304	7,621	5,850	5,680	5,757
Net Debt ¹	114,902	126,228	126,802	132,408	132,798	136,507	135,736	134,431
Reference price ²	108.63	48.52	71.52	76.80	68.20	51.42	51.42	51.42
Nbr of stocks (in thousands)	1,119,000	1,154,000	1,154,000	1,190,000	1,190,000	1,180,000	-	-
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	15x	4.68x	12.82x	3.34%	43.27B
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	33.93B
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	31.6B
EMAAR PROPERTIES	5.94x	0.67x	1.35x	8.55%	28.15B
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	26.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	21.92B
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	20.58B
Average	13.24x	3.17x	12.32x	3.42%	28.32B
Weighted average by Cap.	13.47x	3.19x	12.15x	3.46%