Valuation Sagax

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-26 EDT			5-day change	1st Jan Change
170.50 ^SEK	+1.19%		+3.33%	-13.01%

08-24	Unchanged in Stockholm, Saab extended its slide	FW
08-24	Länsförsäkringar Fastighetsfond rose 2.14 percent in July, added Lumo to the portfolio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,048	78,649	97,299	80,428	71,103	63,198	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-11.12%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	107,288	106,742	106,430
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-2.23%	-0.51%	-0.29%
P/E	-	-	-	-	-	12.2x	12.3x	12x
PBR	-	-	-	-	-	1.25x	1.15x	1.07x
PEG	-	-	-	-	-	-	-22.61x	5.4x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.3x	10.5x	10.1x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	19.1x	17.8x	17.1x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	24.5x	22.6x	21.5x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.1x	17.8x	17x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	407x	39.2x	36.8x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.25%	2.55%	2.72%
Dividend per Share ²	-	-	-	-	3.7	3.756	3.913	4.029
Rate of return	-	-	-	-	1.89%	2.2%	2.3%	2.36%
EPS ²	-	-	-	-	-	13.94	13.86	14.17
Distribution rate	-	-	-	-	-	26.9%	28.2%	28.4%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,609	6,004	6,241
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,374	4,725	4,953
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,918	6,005	6,258
Net income ¹	9,807	2,718	-13	5,255	4,048	4,395	4,041	4,154
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	44,090	43,544	43,232
Reference price ²	303.00	239.00	274.00	225.00	196.00	170.50	170.50	170.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	2/11/22	2/17/23	2/22/24	2/21/25	2/9/26	-	-	-

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.($)
SAGAX	-	19.02x	24.39x	2.23%	6.61B
CTP N.V.	6.09x	17.17x	21.17x	5.09%	8.2B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.3x	12.31x	15.38x	2.35%	3.13B
WHA CORPORATION	14.35x	7.52x	18.28x	4.29%	2.2B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.83x	-	-	-	1.65B
AMATA CORPORATION	8.1x	3.24x	8.64x	4.53%	1.06B
SWEDISH LOGISTIC PROPERTY AB	14.36x	16.06x	18.65x	1.12%	1.06B
MLP GROUP S.A.	8.87x	12.58x	24.77x	-.--%	765M
PROPERTY FOR INDUSTRY LIMITED	13.04x	16.79x	19.1x	4.14%	711M
STENDÖRREN FASTIGHETER	12.21x	13.01x	17.8x	-.--%	613M
Average	11.02x	13.08x	18.69x	2.64%	2.6B
Weighted average by Cap.	9.39x	15.26x	20.35x	3.38%