Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-02 EDT			5-day change	1st Jan Change
161.70 ^SEK	+4.66%		+10.60%	-18.17%

03:42am	Nordea reiterates buy on Sagax, cuts target price to 200 kronor	FW
01:37am	Nordea cuts Sagax target price to 200 kronor (210), reiterates buy	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	58,882	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-17.19%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	97,959	98,518	97,593
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-10.73%	0.57%	-0.94%
P/E	-	-	-	-	-	11.3x	10.2x	10x
PBR	-	-	-	-	-	1.22x	1.11x	1.02x
PEG	-	-	-	-	-	-	1x	4.35x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.7x	10.2x	9.86x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	17.8x	17.1x	16.3x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	20.9x	19.9x	18.8x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	17.3x	16.7x	15.9x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	139x	37x	35.1x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.72%	2.71%	2.85%
Dividend per Share ²	-	-	-	-	3.7	3.771	3.944	4.062
Rate of return	-	-	-	-	1.89%	2.33%	2.43%	2.51%
EPS ²	-	-	-	-	-	14.35	15.81	16.17
Distribution rate	-	-	-	-	-	26.3%	24.9%	25.1%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,510	5,770	5,973
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,693	4,959	5,179
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,664	5,909	6,124
Net income ¹	9,807	2,718	-13	5,255	4,048	4,194	4,134	4,266
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	39,076	39,635	38,711
Reference price ²	303.00	239.00	274.00	225.00	196.00	162.00	162.00	162.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTP N.V.	5.96x	16.99x	21.32x	4.49%	9.02B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.7x	13.25x	16.48x	2.42%	3.21B
WHA CORPORATION	15.6x	7.79x	18.58x	3.88%	2.36B
SWEDISH LOGISTIC PROPERTY AB	15.7x	15.99x	18.61x	0.53%	1.08B
AMATA CORPORATION	8.92x	3.08x	9.13x	4.33%	932M
PROPERTY FOR INDUSTRY LIMITED	13.05x	16.49x	18.47x	3.96%	684M
MLP GROUP S.A.	10.46x	12.78x	9.8x	-.--%	650M
STENDÖRREN FASTIGHETER	11.2x	13.03x	17.72x	-.--%	583M
Average	11.95x	12.42x	16.26x	2.45%	2.31B
Weighted average by Cap.	10.00x	14.12x	18.74x	3.49%