Valuation Balder OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:56:08 2026-04-28 EDT			5-day change	1st Jan Change
5.850 ^USD	-12.87%		-.--%	-22.52%

07-10	Carnegie Fastighetsfond Norden fell 5.18 percent in June, property deals and buybacks in focus	FW
07-09	Balder expected to report 1,613 million kronor in profit from property management - Bloomberg	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	62,611	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-22.85%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	199,250	198,484	197,192
Change	-	-22.94%	14.88%	6.91%	-4.4%	-6.87%	-0.38%	-0.65%
P/E	6.57x	5.34x	-12.2x	27.2x	11.6x	9.65x	9.16x	8.45x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.62x	0.58x	0.54x
PEG	-	-0.1x	0x	-0x	0x	-1.57x	1.74x	1.01x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.41x	4.27x	4.14x
EV / Revenue	26.4x	17.3x	17.5x	17.4x	15.6x	14x	13.5x	13x
EV / EBITDA	39.9x	26.9x	24.3x	26.2x	23.4x	19.9x	19x	18.2x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	18.8x	18x	17.4x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	67.4x	66.5x	64.2x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.48%	1.5%	1.56%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	16.54	9.09	-5.85	2.82	5.86	5.501	5.79	6.276
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,956	10,521	11,944	12,876	13,721	14,191	14,677	15,113
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	10,602	11,027	11,336
Net income ¹	18,508	10,175	-6,746	3,304	7,621	5,849	5,679	5,803
Net Debt ¹	114,902	126,228	126,802	132,408	132,798	136,639	135,873	134,581
Reference price ²	108.63	48.52	71.52	76.80	68.20	53.06	53.06	53.06
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	14.96x	4.76x	12.78x	3.39%	42.6B
MITSUBISHI ESTATE CO., LTD.	21.02x	4.29x	17.57x	1.19%	31.1B
CHINA RESOURCES LAND LIMITED	8x	1.42x	7.11x	4.46%	28.79B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	14.08x	3.08x	14.78x	2.5%	25.23B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.86x	18.4x	1.4%	21.59B
CK ASSET HOLDINGS LIMITED	8.64x	2.19x	7x	4.09%	19.99B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.48x	1.6x	13.59x	3.99%	17.51B
Average	12.17x	3.11x	11.58x	3.68%	26.92B
Weighted average by Cap.	12.60x	3.22x	11.54x	3.69%