Valuation Balder Boerse Muenchen

Stocks

Real-time Boerse Muenchen 10:13:18 14/08/2026 BST			5-day change	1st Jan Change
4.815 ^EUR	-2.19%		-1.22%	-20.93%

08-04	Simplicity Fastigheter rose 3.3 percent in July, a rebound for the sector	FW
07-16	Länsförsäkringar Real Estate Fund fell 4.72% in June, overweight positions in Logistea and SLP weighed	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	121,561	55,992	82,534	91,392	81,158	63,287	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-22.02%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	203,185	203,636	201,833
Change	-	-22.94%	14.88%	6.91%	-4.4%	-5.03%	0.22%	-0.89%
P/E	6.57x	5.34x	-12.2x	27.2x	11.6x	11.1x	9.49x	9.03x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.64x	0.6x	0.56x
PEG	-	-0.1x	0x	-0x	0x	-0.7x	0.5x	1.79x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.42x	4.27x	4.15x
EV / Revenue	26.4x	17.3x	17.5x	17.4x	15.6x	14.2x	13.7x	13.2x
EV / EBITDA	39.9x	26.9x	24.3x	26.2x	23.4x	20.7x	20x	19.2x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	19x	18.3x	17.7x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	76x	73.9x	71.4x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.32%	1.35%	1.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	16.54	9.09	-5.85	2.82	5.86	4.86	5.701	5.988
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,956	10,521	11,944	12,876	13,721	14,307	14,835	15,264
EBITDA ¹	5,927	6,777	8,624	8,533	9,154	9,800	10,201	10,533
EBIT ¹	6,480	6,760	8,608	8,425	9,063	10,682	11,098	11,401
Net income ¹	18,508	10,175	-6,746	3,304	7,621	5,623	5,624	5,779
Net Debt ¹	114,902	126,228	126,802	132,408	132,798	139,898	140,348	138,546
Reference price ²	108.63	48.52	71.52	76.80	68.20	54.08	54.08	54.08
Nbr of stocks (in thousands)	1,119,000	1,154,000	1,154,000	1,190,000	1,190,000	1,170,250	-	-
Announcement Date	11/02/22	10/02/23	09/02/24	07/02/25	06/02/26	-	-	-

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	15.26x	4.86x	13.08x	3.32%	43.43B
CHINA RESOURCES LAND LIMITED	8.97x	1.53x	7.99x	3.96%	31.01B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.04x	16.49x	1.34%	27.94B
EMAAR PROPERTIES	6.26x	0.37x	0.73x	8.94%	26.9B
MITSUI FUDOSAN CO., LTD.	13.59x	3.04x	14.66x	2.6%	24.61B
CK ASSET HOLDINGS LIMITED	12.43x	2.19x	7.83x	3.82%	21.45B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.68x	6.6x	17.64x	1.56%	19.77B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.89x	2.80x	10.67x	3.55%	26.09B
Weighted average by Cap.	12.17x	2.91x	10.70x	3.61%