Valuation Wallenstam AB CBOE

Stocks

Market Closed - CBOE 11:25:00 2026-09-25 EDT			5-day change	1st Jan Change
36.28 ^SEK	-1.52%		-3.51%	-10.67%

04:48am	Wallenstam to Begin Sales of Swedish Co-op Apartment Project at 2026-end	MT
03:22am	Wallenstam Invests In Brf Vida Årstaberg Co-Op Apartments In Årstaberg	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	55,440	28,974	36,020	31,366	26,525	23,328	-	-
Change	-	-47.74%	24.32%	-12.92%	-15.44%	-12.05%	-	-
Enterprise Value (EV) ¹	83,525	57,075	65,045	61,718	59,612	57,126	58,218	59,199
Change	-	-31.67%	13.96%	-5.11%	-3.41%	-4.17%	1.91%	1.69%
P/E	11.7x	25.8x	-78.1x	39.8x	10.3x	16.5x	14.1x	12.6x
PBR	1.81x	0.92x	1.18x	1.01x	0.82x	0.66x	0.63x	0.59x
PEG	-	-0.3x	1x	-0x	0x	-0.4x	0.9x	1x
Capitalization / Revenue	23.9x	11.6x	13.2x	10.7x	8.62x	7.41x	7.06x	6.73x
EV / Revenue	35.9x	22.9x	23.8x	21.1x	19.4x	18.2x	17.6x	17.1x
EV / EBITDA	55.2x	26.4x	38.1x	32.3x	30.4x	28.6x	27.8x	27x
EV / EBIT	55.2x	26.4x	38.1x	32.3x	30.4x	28.7x	27.5x	26.5x
EV / FCF	-63.2x	-17x	-59.5x	-62.7x	-15.3x	-142x	-315x	-419x
FCF Yield	-1.58%	-5.89%	-1.68%	-1.6%	-6.55%	-0.7%	-0.32%	-0.24%
Dividend per Share ²	0.6	0.6	0.5	0.5	0.55	0.6	0.65	0.7
Rate of return	0.71%	1.37%	0.91%	1.05%	1.33%	1.64%	1.77%	1.91%
EPS ²	7.2	1.7	-0.7	1.2	4	2.229	2.594	2.906
Distribution rate	8.33%	35.3%	-71.4%	41.7%	13.8%	26.9%	25.1%	24.1%
Net sales ¹	2,324	2,490	2,730	2,922	3,077	3,147	3,302	3,468
EBITDA ¹	1,514	2,160	1,707	1,908	1,959	1,995	2,091	2,192
EBIT ¹	1,514	2,160	1,707	1,908	1,959	1,991	2,114	2,236
Net income ¹	4,717	1,103	-450	774	2,564	1,171	1,412	1,479
Net Debt ¹	28,085	28,101	29,025	30,352	33,087	33,798	34,890	35,871
Reference price ²	84.00	43.90	54.70	47.80	41.38	36.68	36.68	36.68
Nbr of stocks (in thousands)	660,000	660,000	658,500	656,200	641,000	636,000	-	-
Announcement Date	2/8/22	2/8/23	2/8/24	2/6/25	2/4/26	-	-	-

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.($)
VINGROUP	62.18x	-	-	-	66.36B
VINHOMES	8.77x	3.35x	7.41x	-.--%	20.67B
VONOVIA SE	6.8x	15.33x	18.28x	7.34%	16.48B
EMAAR DEVELOPMENT	4.31x	0.08x	0.15x	7.55%	14.59B
DEUTSCHE WOHNEN SE	7.32x	15.88x	-	7.22%	7.16B
CHINA VANKE CO., LTD.	-1.88x	1.64x	-18551.48x	-.--%	6.16B
OPEN HOUSE GROUP CO., LTD.	7.2x	0.76x	6.23x	2.82%	5.3B
LEG IMMOBILIEN SE	4.28x	13.18x	19.11x	6.69%	3.87B
Average	12.37x	7.17x	-3,083.38x	4.52%	17.57B
Weighted average by Cap.	32.56x	6.76x	-1,695.60x	4.36%