Valuation Wallenstam AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-23 EDT			5-day change	1st Jan Change
37.58 ^SEK	-0.84%		-1.16%	-9.18%

09-23	Wallenstam AB Issues SEK 300 Million Green Bonds To Finance Energy Efficiency Improvements At Sergelskrapan	CI
09-23	Wallenstam Issues SEK300 Million Green Bonds to Fund Swedish Property Renovation	MT

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	23,901	-	-
Change	-	-47.74%	24.32%	-12.92%	-15.44%	-9.89%	-	-
Enterprise Value (EV) ¹	83,525	57,075	65,045	61,718	59,612	57,699	58,791	59,772
Change	-	-31.67%	13.96%	-5.11%	-3.41%	-3.21%	1.89%	1.67%
P/E	11.7x	25.8x	-78.1x	39.8x	10.3x	16.9x	14.5x	12.9x
PBR	1.81x	0.92x	1.18x	1.01x	0.82x	0.67x	0.64x	0.61x
PEG	-	-0.3x	1x	-0x	0x	-0.4x	0.9x	1.1x
Capitalization / Revenue	23.9x	11.6x	13.2x	10.7x	8.62x	7.59x	7.24x	6.89x
EV / Revenue	35.9x	22.9x	23.8x	21.1x	19.4x	18.3x	17.8x	17.2x
EV / EBITDA	55.2x	26.4x	38.1x	32.3x	30.4x	28.9x	28.1x	27.3x
EV / EBIT	55.2x	26.4x	38.1x	32.3x	30.4x	29x	27.8x	26.7x
EV / FCF	-63.2x	-17x	-59.5x	-62.7x	-15.3x	-144x	-318x	-423x
FCF Yield	-1.58%	-5.89%	-1.68%	-1.6%	-6.55%	-0.7%	-0.31%	-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%	1.6%	1.73%	1.86%
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	37.58	37.58	37.58
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.($)
WALLENSTAM AB	17x	18.41x	29.02x	1.58%	2.45B
VINGROUP	65.91x	-	-	-	70.26B
VINHOMES	9.31x	3.53x	7.8x	-.--%	21.91B
VONOVIA SE	6.92x	15.42x	18.32x	7.28%	16.86B
EMAAR DEVELOPMENT	4.3x	0.01x	0.02x	7.52%	14.48B
DEUTSCHE WOHNEN SE	7.44x	15.99x	-	7.1%	7.32B
CHINA VANKE CO., LTD.	-1.9x	1.71x	-19396.31x	-.--%	6.23B
OPEN HOUSE GROUP CO., LTD.	7.15x	0.76x	6.2x	2.84%	5.31B
LEG IMMOBILIEN SE	4.36x	13.26x	19.21x	6.56%	3.97B
Average	13.39x	8.64x	-2,759.39x	4.11%	16.53B
Weighted average by Cap.	34.63x	7.22x	-1,688.21x	4.18%