Valuation Stendörren Fastigheter

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-15 EDT			5-day change	1st Jan Change
165.20 ^SEK	-2.36%		-5.49%	-18.22%

09-02	Stendörren leases 3,100 square meters to the City of Stockholm	FW
09-02	Stendörren Fastigheter AB Signs Three-Year Lease Agreement with the City of Stockholm for Premises of Approximately 3,100 Square Meters in Ulvsunda, Stockholm	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,639	5,453	5,214	6,538	6,594	5,393	-	-
Change	-	-36.89%	-4.38%	25.4%	0.86%	-18.22%	-	-
Enterprise Value (EV) ¹	14,340	11,428	12,229	14,415	15,519	15,801	15,658	15,447
Change	-	-20.31%	7.01%	17.88%	7.66%	1.82%	-0.9%	-1.35%
P/E	7.49x	25.9x	-17.4x	21.7x	43.6x	11.3x	9.64x	9.43x
PBR	1.95x	1.01x	1.2x	1.28x	1.19x	0.87x	0.78x	0.71x
PEG	-	-0.3x	0x	-0x	-0.8x	0x	0.5x	4.2x
Capitalization / Revenue	13.2x	7.44x	6.18x	7.25x	6.33x	4.36x	4.08x	3.93x
EV / Revenue	22x	15.6x	14.5x	16x	14.9x	12.8x	11.9x	11.3x
EV / EBITDA	34.9x	24.2x	20.6x	22.6x	20.4x	17.5x	16.2x	15.4x
EV / EBIT	34.9x	24.2x	20.6x	22.6x	20.4x	17.4x	16.1x	15.2x
EV / FCF	-	-	-	-37.8x	-129x	-11.7x	75.7x	51.2x
FCF Yield	-	-	-	-2.64%	-0.77%	-8.52%	1.32%	1.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	40.67	7.41	-10.54	9.69	4.63	14.58	17.14	17.52
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	653	733	843	902	1,042	1,236	1,320	1,372
EBITDA ¹	411	472	595	638	759	905.3	966.5	1,005
EBIT ¹	411	472	595	638	759	907.2	975	1,016
Net income ¹	1,209	268	-246	327	173	490.2	555.2	561.1
Net Debt ¹	5,701	5,975	7,015	7,877	8,925	10,408	10,266	10,054
Reference price ²	304.50	191.80	183.40	210.50	202.00	165.20	165.20	165.20
Nbr of stocks (in thousands)	28,371	28,428	28,428	31,058	32,643	32,643	-	-
Announcement Date	2/23/22	2/22/23	2/23/24	2/18/25	2/12/26	-	-	-

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.($)
STENDÖRREN FASTIGHETER	11.61x	12.89x	17.6x	-.--%	552M
CTP N.V.	5.76x	16.39x	20.51x	5.56%	7.42B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	10.94x	12.37x	15.46x	2.42%	3.06B
WHA CORPORATION	13.88x	7.39x	17.99x	4.43%	2.11B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.17x	-	-	-	1.59B
AMATA CORPORATION	8.64x	3.29x	8.55x	4.35%	1.12B
SWEDISH LOGISTIC PROPERTY AB	13.78x	15.73x	18.27x	1.17%	997M
MLP GROUP S.A.	8.42x	11.85x	23.36x	-.--%	711M
PROPERTY FOR INDUSTRY LIMITED	12.27x	16.21x	18.44x	4.39%	645M
Average	10.61x	12.02x	17.52x	2.79%	2.02B
Weighted average by Cap.	9.09x	13.27x	18.26x	4.03%