Valuation Wihlborgs AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-02 EDT			5-day change	1st Jan Change
77.50 ^SEK	-1.02%		-0.45%	-15.07%

08-31	Wihlborgs appoints Charlotte Norell as regional manager in Helsingborg	FW
08-31	Wihlborgs Fastigheter AB Announces Appointment of Charlotte Norell as Regional Director for Helsingborg, Effective October 1, 2026	CI

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	23,826	-	-
Change	-	-23.56%	20.06%	11.19%	-12.93%	-15.07%	-	-
Enterprise Value (EV) ¹	54,873	50,780	56,578	61,897	61,040	71,521	71,657	71,448
Change	-	-7.46%	11.42%	9.4%	-1.39%	17.17%	0.19%	-0.29%
P/E	9.43x	10.6x	-1,047x	18.9x	12.6x	12.5x	9.28x	8.58x
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	4.11x	3.95x
EV / Revenue	17.9x	15.2x	14.6x	14.8x	14x	14.6x	12.4x	11.8x
EV / EBITDA	25.8x	22.5x	21.1x	21.3x	20.2x	21x	17.8x	17x
EV / EBIT	26x	22.6x	21.2x	21.3x	20.2x	21x	17.8x	16.9x
EV / FCF	131x	120x	-857x	-88.4x	-20.2x	104x	51.1x	38.7x
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%	4.41%	4.56%	4.7%
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	77.50	77.50	77.50
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.($)
WIHLBORGS AB	12.62x	14.63x	21.12x	4.36%	2.51B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.09x	16.54x	1.29%	28.87B
EMAAR PROPERTIES	5.41x	0.63x	1.33x	9.24%	26.04B
MITSUI FUDOSAN CO., LTD.	14.39x	3.15x	15.03x	2.44%	26.14B
ALPHA DHABI HOLDING	7.99x	0.88x	3.22x	2.8%	20.44B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.57x	6.57x	17.43x	1.58%	19.58B
DLF LIMITED	33.46x	15.57x	53.84x	1.22%	17.61B
HONGKONG LAND HOLDINGS LIMITED	35.32x	13.06x	32.82x	3.34%	17.11B
ALDAR PROPERTIES	7.47x	1.77x	5.46x	2.84%	16.38B
AZRIELI GROUP LTD.	9.4x	27.83x	-	2.34%	16B
Average	15.85x	8.82x	18.53x	3.15%	19.07B
Weighted average by Cap.	15.67x	7.20x	16.97x	3.16%