Valuation Sagax

Stocks

Real-time Estimate Cboe Europe Other stock markets 04:40:35 2026-06-26 EDT			5-day change	1st Jan Change
150.50 ^SEK	0.00%		+1.01%	-23.72%

06-18	Länsförsäkringar Fastighetsfond climbed 3.62 percent in May: real estate followed broad market rally	FW
06-18	Länsförsäkringar Småbolag Sverige Vision rose 3.17 percent in May: added Norion and Enity	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	55,072	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-22.55%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	94,613	95,100	94,184
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-13.78%	0.51%	-0.96%
P/E	-	-	-	-	-	10.5x	9.51x	9.31x
PBR	-	-	-	-	-	1.22x	1.11x	1.02x
PEG	-	-	-	-	-	-	0.96x	4.17x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	9.99x	9.55x	9.23x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	17.2x	16.5x	15.8x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20.1x	19.2x	18.2x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	16.7x	16.1x	15.4x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	126x	35x	33.4x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.8%	2.86%	3%
Dividend per Share ²	-	-	-	-	3.7	3.771	3.944	4.062
Rate of return	-	-	-	-	1.89%	2.51%	2.62%	2.7%
EPS ²	-	-	-	-	-	14.39	15.82	16.17
Distribution rate	-	-	-	-	-	26.2%	24.9%	25.1%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,512	5,767	5,970
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,697	4,959	5,179
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,661	5,900	6,114
Net income ¹	9,807	2,718	-13	5,255	4,048	4,264	4,198	4,329
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	39,541	40,028	39,112
Reference price ²	303.00	239.00	274.00	225.00	196.00	150.50	150.50	150.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	464,709	-	-
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	-	17.17x	20.14x	2.51%	5.67B
CTP N.V.	5.89x	16.66x	21.12x	4.54%	8.9B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.25x	12.93x	16.08x	2.5%	3.1B
WHA CORPORATION	15.15x	7.66x	18.25x	3.99%	2.29B
SWEDISH LOGISTIC PROPERTY AB	15.63x	15.93x	18.53x	0.53%	1.08B
AMATA CORPORATION	8.84x	3.06x	9.08x	4.37%	922M
PROPERTY FOR INDUSTRY LIMITED	13.16x	16.57x	18.56x	3.93%	688M
MLP GROUP S.A.	10.82x	12.98x	9.95x	-.--%	673M
STENDÖRREN FASTIGHETER	11.24x	13.12x	17.84x	-.--%	590M
Average	11.87x	12.90x	16.62x	2.49%	2.66B
Weighted average by Cap.	9.83x	14.68x	18.91x	3.3%