|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 3.500 SEK | -3.05% |
|
-5.41% | -22.05% |
| 09-09 | Rutger Arnhult buys Corem shares for just over 1.2 million kronor | FW |
| 09-07 | Corem Agrees to Sell Swedish Property for SEK160 Million | MT |
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 | 7,563 | - | - |
| Change | - | -68.57% | 16.51% | -15.4% | -16.35% | -30.21% | - | - |
| Enterprise Value (EV) 1 | 87,813 | 59,639 | 49,595 | 45,489 | 37,673 | 36,169 | 36,553 | 36,809 |
| Change | - | -32.09% | -16.84% | -8.28% | -17.18% | -3.99% | 1.06% | 0.7% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | 0.54x | 0.59x | 0.47x | 0.46x | 0.45x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 14.9x | 2.93x | 3.61x | 3.51x | 3.13x | 2.38x | 2.3x | 2.26x |
| EV / Revenue | 31.3x | 13.3x | 11.7x | 12.3x | 10.9x | 11.4x | 11.1x | 11x |
| EV / EBITDA | 49.4x | 21.7x | 18.3x | 20.7x | 18x | 19.3x | 18.8x | 18.6x |
| EV / EBIT | 49.4x | 21.9x | 18.5x | 20.7x | 18x | 19.3x | 18.8x | 18.6x |
| EV / FCF | 372x | -43.7x | -38.9x | -108x | -55x | -121x | -122x | -121x |
| FCF Yield | 0.27% | -2.29% | -2.57% | -0.93% | -1.82% | -0.83% | -0.82% | -0.83% |
| Dividend per Share 2 | - | - | - | 0.1 | 0.1 | 0.11 | 0.11 | 0.11 |
| Rate of return | - | - | - | 1.52% | 2.23% | 3.14% | 3.14% | 3.14% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,805 | 4,491 | 4,244 | 3,695 | 3,465 | 3,184 | 3,289 | 3,342 |
| EBITDA 1 | 1,778 | 2,746 | 2,703 | 2,202 | 2,088 | 1,873 | 1,947 | 1,976 |
| EBIT 1 | 1,778 | 2,720 | 2,680 | 2,202 | 2,088 | 1,873 | 1,947 | 1,976 |
| Net income 1 | 4,408 | -1,948 | -7,970 | -1,059 | -3,311 | 211.9 | 620.4 | 667.5 |
| Net Debt 1 | 45,993 | 46,495 | 34,281 | 32,534 | 26,836 | 28,605 | 28,990 | 29,246 |
| Reference price 2 | 32.600 | 10.450 | 10.650 | 6.580 | 4.490 | 3.500 | 3.500 | 3.500 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | 11.38x | 19.35x | 3.05% | 794M | |
| 15.35x | 4.89x | 13.14x | 3.3% | 43.71B | |
| 18.19x | 3.99x | 16.05x | 1.35% | 28.84B | |
| 8.21x | 1.5x | 7.93x | 4.36% | 27.33B | |
| 5.51x | 0.67x | 1.4x | 9.07% | 26.52B | |
| 14.34x | 3.09x | 14.81x | 2.51% | 26.38B | |
| 10.67x | 2.16x | 9.19x | 3.93% | 21.47B | |
| 7.9x | 0.88x | 3.19x | 2.83% | 20.22B | |
| 13.51x | 6.49x | 17.07x | 1.61% | 19.89B | |
| 16.86x | 9.52x | 17.92x | 4.86% | 18.24B | |
| Average | 12.28x | 4.46x | 12.01x | 3.69% | 23.34B | |
| Weighted average by Cap. | 12.51x | 3.62x | 11.25x | 3.74% |
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
