Valuation Castellum AB Deutsche Boerse AG
Stocks
TEX
SE0000379190
Real Estate Development & Operations
|
Real-time Estimate
Tradegate
10:37:36 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 11.34 EUR | -0.85% |
|
-3.36% | +17.36% |
| 08:21am | Aggregate short positions on the Stockholm Stock Exchange as of September 15 | FW |
| 09-11 | Odin Real Estate fell 1.56% in August, Sagax kept acquiring in Europe | FW |
Company Valuation: Castellum AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83,025 | 41,461 | 70,590 | 59,364 | 52,360 | 57,821 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 10.43% | - | - |
| Enterprise Value (EV) 1 | 152,657 | 117,452 | 130,173 | 115,597 | 109,259 | 105,931 | 106,359 | 104,592 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -3.05% | 0.4% | -1.66% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 13.8x | 11.5x | 10.3x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.81x | 0.76x | 0.71x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.6x | 0.8x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.38x | 7.01x | 6.85x |
| EV / Revenue | 24x | 13.1x | 13.3x | 11.7x | 11.4x | 11.7x | 12.9x | 12.4x |
| EV / EBITDA | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.8x | 18x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.3x | 17.3x | 16.6x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 65.3x | 49x | 45.4x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 1.53% | 2.04% | 2.2% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.464 | 2.588 | 2.792 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.91% | 2% | 2.16% |
| EPS 2 | 41.81 | 5.29 | -25.68 | 4.79 | 1.91 | 9.368 | 11.19 | 12.61 |
| Distribution rate | 18.2% | - | - | 51.8% | - | 26.3% | 23.1% | 22.1% |
| Net sales 1 | 6,353 | 8,996 | 9,806 | 9,849 | 9,593 | 9,065 | 8,248 | 8,446 |
| EBITDA 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,295 | 5,920 | 6,068 |
| EBIT 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,484 | 6,147 | 6,315 |
| Net income 1 | 11,828 | 1,750 | -11,592 | 2,357 | 938 | 4,175 | 4,026 | 4,189 |
| Net Debt 1 | 69,632 | 75,991 | 59,583 | 56,233 | 56,899 | 48,109 | 48,538 | 46,770 |
| Reference price 2 | 243.80 | 126.25 | 143.30 | 120.55 | 106.40 | 129.25 | 129.25 | 129.25 |
| Nbr of stocks (in thousands) | 340,544 | 328,401 | 492,601 | 492,446 | 492,102 | 447,361 | - | - |
| Announcement Date | 2/16/22 | 2/13/23 | 2/14/24 | 2/18/25 | 2/18/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.33x | 4.63x | 12.44x | 3.54% | 40.79B | |
| 18x | 3.97x | 15.96x | 1.36% | 28.36B | |
| 7.97x | 1.43x | 7.89x | 4.44% | 26.64B | |
| 5.77x | 0.77x | 1.62x | 8.62% | 27.91B | |
| 13.83x | 3.09x | 14.76x | 2.53% | 26.05B | |
| 10.56x | 2.14x | 9.09x | 3.98% | 21.24B | |
| 7.98x | 0.88x | 3.22x | 2.8% | 20.41B | |
| 13.17x | 6.42x | 16.88x | 1.65% | 19.28B | |
| 37x | 13.59x | 33.76x | 3.2% | 17.93B | |
| Average | 14.29x | 4.10x | 12.85x | 3.57% | 25.4B | |
| Weighted average by Cap. | 13.70x | 3.81x | 12.20x | 3.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAST Stock
- TEX Stock
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
