Valuation Balder

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 26/06/2026 BST			5-day change	1st Jan Change
51.04 ^SEK	+0.16%		+1.27%	-25.16%

06-25	AMF Occupational Pension increases its stake in Balder to just over 5 percent	FW
06-25	Balder Gets Green Light for New District in Kungens Kurva in Huddinge	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	60,227	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-25.79%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	196,734	195,963	194,658
Change	-	-22.94%	14.88%	6.91%	-4.4%	-8.05%	-0.39%	-0.67%
P/E	6.57x	5.34x	-12.2x	27.2x	11.6x	9.57x	8.83x	8.13x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.6x	0.56x	0.52x
PEG	-	-0.1x	0x	-0x	0x	-1.06x	1.04x	0.95x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.24x	4.1x	3.98x
EV / Revenue	26.4x	17.3x	17.5x	17.4x	15.6x	13.9x	13.3x	12.9x
EV / EBITDA	39.9x	26.9x	24.3x	26.2x	23.4x	19.6x	18.7x	18x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	18.6x	17.8x	17.2x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	66.5x	65.7x	63.4x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.5%	1.52%	1.58%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	16.54	9.09	-5.85	2.82	5.86	5.331	5.782	6.278
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	8,956	10,521	11,944	12,876	13,721	14,194	14,680	15,116
EBITDA ¹	5,927	6,777	8,624	8,533	9,154	10,016	10,460	10,811
EBIT ¹	6,480	6,760	8,608	8,425	9,063	10,605	11,032	11,340
Net income ¹	18,508	10,175	-6,746	3,304	7,621	5,850	5,680	5,757
Net Debt ¹	114,902	126,228	126,802	132,408	132,798	136,507	135,736	134,431
Reference price ²	108.63	48.52	71.52	76.80	68.20	51.04	51.04	51.04
Nbr of stocks (in thousands)	1,119,000	1,154,000	1,154,000	1,190,000	1,190,000	1,180,000	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BALDER	9.57x	13.86x	19.64x	-.--%	6.2B
SUN HUNG KAI PROPERTIES LIMITED	14.74x	4.68x	12.71x	3.42%	42.2B
MITSUBISHI ESTATE CO., LTD.	22.51x	4.39x	18.44x	1.13%	30.61B
EMAAR PROPERTIES	6.15x	0.76x	1.55x	8.2%	29.36B
CHINA RESOURCES LAND LIMITED	7.62x	1.38x	6.92x	4.68%	27.43B
MITSUI FUDOSAN CO., LTD.	14.93x	3.12x	15.43x	2.35%	24.88B
ALPHA DHABI HOLDING	15.65x	1x	6.59x	2.38%	21.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.49x	6.71x	19.03x	1.22%	20.41B
CK ASSET HOLDINGS LIMITED	9.01x	2.17x	7.45x	4.12%	19.67B
Average	12.85x	4.23x	11.97x	3.06%	24.72B
Weighted average by Cap.	13.32x	3.40x	11.33x	3.43%