Valuation Stendörren Fastigheter

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-22 EDT			5-day change	1st Jan Change
152.20 ^SEK	+1.20%		+1.20%	-24.65%

01:19am	Stendorren increased property management profit by 27 percent in the third quarter	FW
10-14	Pareto sees significant potential in Stendörren's data center project, reiterates Buy and cuts target price	FW

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	4,968	-	-
Change	-	-36.89%	-4.38%	25.4%	0.86%	-24.65%	-	-
Enterprise Value (EV) ¹	14,340	11,428	12,229	14,415	15,519	15,532	15,424	15,243
Change	-	-20.31%	7.01%	17.88%	7.66%	0.08%	-0.69%	-1.18%
P/E	7.49x	25.9x	-17.4x	21.7x	43.6x	10.6x	9.15x	9x
PBR	1.95x	1.01x	1.2x	1.28x	1.19x	0.79x	0.71x	0.65x
PEG	-	-0.3x	0x	-0x	-0.8x	0x	0.6x	5.55x
Capitalization / Revenue	13.2x	7.44x	6.18x	7.25x	6.33x	4x	3.74x	3.6x
EV / Revenue	22x	15.6x	14.5x	16x	14.9x	12.5x	11.6x	11x
EV / EBITDA	34.9x	24.2x	20.6x	22.6x	20.4x	17.1x	15.9x	15.1x
EV / EBIT	34.9x	24.2x	20.6x	22.6x	20.4x	17.1x	15.8x	15x
EV / FCF	-	-	-	-37.8x	-129x	-10.2x	80.3x	54.5x
FCF Yield	-	-	-	-2.64%	-0.77%	-9.82%	1.25%	1.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	40.67	7.41	-10.54	9.69	4.63	14.34	16.64	16.9
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	653	733	843	902	1,042	1,241	1,328	1,380
EBITDA ¹	411	472	595	638	759	906.6	970.4	1,008
EBIT ¹	411	472	595	638	759	907.4	977.9	1,018
Net income ¹	1,209	268	-246	327	173	497.2	548.8	540.6
Net Debt ¹	5,701	5,975	7,015	7,877	8,925	10,564	10,456	10,274
Reference price ²	304.50	191.80	183.40	210.50	202.00	152.20	152.20	152.20
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	10.61x	12.51x	17.13x	-.--%	501M
VINGROUP	62.96x	-	-	-	67.56B
SUN HUNG KAI PROPERTIES LIMITED	12.14x	4.28x	10.97x	3.97%	38.49B
MITSUBISHI ESTATE CO., LTD.	18.65x	4.05x	16.27x	1.31%	28.88B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
CHINA RESOURCES LAND LIMITED	8.03x	1.47x	8.23x	4.41%	26.77B
MITSUI FUDOSAN CO., LTD.	14.3x	3.13x	15x	2.44%	26.49B
CK ASSET HOLDINGS LIMITED	9.78x	1.91x	7.86x	4.29%	19.69B
VINHOMES	8.59x	3.04x	7.1x	-.--%	20.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.25x	6.44x	16.93x	1.64%	19.06B
Average	16.39x	4.17x	11.22x	2.98%	27.52B
Weighted average by Cap.	24.10x	3.14x	10.51x	3.52%