Valuation Wihlborgs AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:44:05 2026-07-31 EDT			5-day change	1st Jan Change
7.090 ^EUR	+0.57%		+1.96%	-16.19%

07-28	Castellum's Swedish Property Divestments Get Regulatory Approval	MT
07-28	Swedish Competition Authority approves Wihlborgs billion-krona purchase from Castellum	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,573	24,133	28,975	32,218	28,053	23,856	-	-
Change	-	-23.56%	20.06%	11.19%	-12.93%	-14.96%	-	-
Enterprise Value (EV) ¹	54,873	50,780	56,578	61,897	61,040	71,552	71,687	71,478
Change	-	-7.46%	11.42%	9.4%	-1.39%	17.22%	0.19%	-0.29%
P/E	9.43x	10.6x	-1,047x	18.9x	12.6x	12.5x	9.29x	8.59x
PBR	1.44x	1.03x	1.29x	1.39x	1.15x	1.09x	1x	0.93x
PEG	-	-0.3x	10x	-0x	0.4x	-0.9x	0.3x	1.06x
Capitalization / Revenue	10.3x	7.24x	7.47x	7.72x	6.44x	4.86x	4.12x	3.96x
EV / Revenue	17.9x	15.2x	14.6x	14.8x	14x	14.6x	12.4x	11.9x
EV / EBITDA	25.8x	22.5x	21.1x	21.3x	20.2x	21.1x	17.8x	17x
EV / EBIT	26x	22.6x	21.2x	21.3x	20.2x	21.1x	17.8x	16.9x
EV / FCF	131x	120x	-857x	-88.4x	-20.2x	104x	51.2x	38.8x
FCF Yield	0.76%	0.83%	-0.12%	-1.13%	-4.94%	0.96%	1.96%	2.58%
Dividend per Share ²	3	3.1	3.15	3.2	3.3	3.417	3.533	3.642
Rate of return	2.92%	3.95%	3.34%	3.05%	3.62%	4.4%	4.55%	4.69%
EPS ²	10.89	7.44	-0.09	5.55	7.22	6.205	8.354	9.03
Distribution rate	27.5%	41.7%	-3,500%	57.7%	45.7%	55.1%	42.3%	40.3%
Net sales ¹	3,060	3,335	3,881	4,174	4,354	4,905	5,794	6,032
EBITDA ¹	2,128	2,259	2,686	2,902	3,020	3,399	4,025	4,206
EBIT ¹	2,112	2,243	2,671	2,902	3,020	3,399	4,033	4,229
Net income ¹	3,348	2,288	-27	1,706	2,220	1,876	2,361	2,384
Net Debt ¹	23,300	26,647	27,603	29,679	32,987	47,695	47,831	47,622
Reference price ²	102.70	78.50	94.25	104.80	91.25	77.60	77.60	77.60
Nbr of stocks (in thousands)	307,427	307,427	307,427	307,427	307,427	307,427	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/11/25	2/10/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.4x	3.2%	45.04B
CHINA RESOURCES LAND LIMITED	8.79x	1.51x	7.72x	4.01%	30.91B
MITSUBISHI ESTATE CO., LTD.	20.36x	4.2x	17.14x	1.23%	30.8B
MITSUI FUDOSAN CO., LTD.	14.9x	3.17x	15.19x	2.36%	27.19B
EMAAR PROPERTIES	5.57x	0.59x	1.22x	9.04%	26.61B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.86x	6.8x	18.18x	1.43%	21.45B
ALPHA DHABI HOLDING	7.67x	0.85x	3.09x	2.91%	19.63B
Average	12.15x	3.06x	10.41x	3.5%	27.91B
Weighted average by Cap.	12.69x	3.21x	10.86x	3.5%