|
Delayed
Nasdaq Stockholm
09:00:04 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 3.400 SEK | +6.58% |
|
+2.41% | -24.28% |
| 09-30 | DNB Carnegie lowers price target for Corem to SEK 2.40 (2.50), reiterates hold | FW |
| 09-29 | Klövern issues green bonds worth SEK200m | FW |
Company Valuation: Corem Property Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,820 | 13,144 | 15,314 | 12,955 | 10,837 | 6,885 | - | - |
| Change | - | -68.57% | 16.51% | -15.4% | -16.35% | -36.47% | - | - |
| Enterprise Value (EV) 1 | 87,813 | 59,639 | 49,595 | 45,489 | 37,673 | 35,532 | 35,815 | 36,066 |
| Change | - | -32.09% | -16.84% | -8.28% | -17.18% | -5.68% | 0.8% | 0.7% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | 0.54x | 0.59x | 0.43x | 0.42x | 0.41x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 14.9x | 2.93x | 3.61x | 3.51x | 3.13x | 2.16x | 2.09x | 2.06x |
| EV / Revenue | 31.3x | 13.3x | 11.7x | 12.3x | 10.9x | 11.2x | 10.9x | 10.8x |
| EV / EBITDA | 49.4x | 21.7x | 18.3x | 20.7x | 18x | 19x | 18.4x | 18.2x |
| EV / EBIT | 49.4x | 21.9x | 18.5x | 20.7x | 18x | 19x | 18.4x | 18.2x |
| EV / FCF | 372x | -43.7x | -38.9x | -108x | -55x | -89.3x | -116x | -116x |
| FCF Yield | 0.27% | -2.29% | -2.57% | -0.93% | -1.82% | -1.12% | -0.86% | -0.86% |
| Dividend per Share 2 | - | - | - | 0.1 | 0.1 | 0.11 | 0.11 | 0.11 |
| Rate of return | - | - | - | 1.52% | 2.23% | 3.45% | 3.45% | 3.45% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,805 | 4,491 | 4,244 | 3,695 | 3,465 | 3,181 | 3,288 | 3,343 |
| EBITDA 1 | 1,778 | 2,746 | 2,703 | 2,202 | 2,088 | 1,869 | 1,945 | 1,976 |
| EBIT 1 | 1,778 | 2,720 | 2,680 | 2,202 | 2,088 | 1,869 | 1,945 | 1,976 |
| Net income 1 | 4,408 | -1,948 | -7,970 | -1,059 | -3,311 | 218.5 | 617.4 | 664 |
| Net Debt 1 | 45,993 | 46,495 | 34,281 | 32,534 | 26,836 | 28,647 | 28,930 | 29,180 |
| Reference price 2 | 32.600 | 10.450 | 10.650 | 6.580 | 4.490 | 3.190 | 3.190 | 3.190 |
| Nbr of stocks (in thousands) | 1,104,739 | 1,098,636 | 1,098,636 | 1,204,843 | 1,396,843 | 1,248,482 | - | - |
| Announcement Date | 2/24/22 | 2/21/23 | 2/21/24 | 2/13/25 | 2/13/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 11.17x | 19.01x | 3.45% | 690M | |
| 61.61x | - | - | - | 65.82B | |
| 14.08x | 4.56x | 12.27x | 3.6% | 40.07B | |
| 5.7x | 0.76x | 1.57x | 8.64% | 27.87B | |
| 8.36x | 1.48x | 7.93x | 4.24% | 27.77B | |
| 17.83x | 3.95x | 15.87x | 1.37% | 27.62B | |
| 13.63x | 3.06x | 14.66x | 2.57% | 25.25B | |
| 9.19x | 3.49x | 7.71x | -.--% | 21.67B | |
| 8.18x | 0.91x | 3.3x | 2.73% | 20.93B | |
| 10.37x | 2.04x | 8.39x | 4.05% | 20.85B | |
| Average | 16.55x | 3.49x | 10.08x | 3.4% | 27.85B | |
| Weighted average by Cap. | 23.15x | 2.71x | 9.35x | 3.52% |
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
- CORE A Stock
- Valuation Corem Property Group AB
Select your edition
All financial news and data tailored to specific country editions
