Valuation Balder

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 10/09/2026 BST			5-day change	1st Jan Change
51.74 ^SEK	-3.51%		-2.71%	-24.13%

09-09	Balder sees strong interest in Kv. Garbo in Sundbyberg	FW
09-09	PriorNilsson Fastighet fell 2.68% in August, highlights increased share buybacks	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	62,749	-	-
Change	-	-53.94%	47.4%	10.73%	-11.2%	-22.68%	-	-
Enterprise Value (EV) ¹	236,463	182,220	209,336	223,800	213,956	203,245	203,097	201,294
Change	-	-22.94%	14.88%	6.91%	-4.4%	-5.01%	-0.07%	-0.89%
P/E	6.57x	5.34x	-12.2x	27.2x	11.6x	11x	9.41x	8.95x
PBR	1.57x	0.62x	1x	1.03x	0.86x	0.64x	0.6x	0.56x
PEG	-	-0.1x	0x	-0x	0x	-0.6x	0.5x	1.78x
Capitalization / Revenue	13.6x	5.32x	6.91x	7.1x	5.91x	4.39x	4.23x	4.11x
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	20.9x	19.9x	19.1x
EV / EBIT	36.5x	27x	24.3x	26.6x	23.6x	19.2x	18.3x	17.7x
EV / FCF	-8.34x	-23.2x	-155x	117x	150x	76x	73.7x	71.3x
FCF Yield	-12%	-4.32%	-0.65%	0.85%	0.67%	1.32%	1.36%	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	14,289	14,835	15,264
EBITDA ¹	5,927	6,777	8,624	8,533	9,154	9,725	10,201	10,533
EBIT ¹	6,480	6,760	8,608	8,425	9,063	10,598	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	140,497	140,348	138,546
Reference price ²	108.63	48.52	71.52	76.80	68.20	53.62	53.62	53.62
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BALDER	11.03x	14.22x	20.9x	-.--%	6.53B
SUN HUNG KAI PROPERTIES LIMITED	15.35x	4.89x	13.14x	3.3%	43.71B
MITSUBISHI ESTATE CO., LTD.	18.19x	3.99x	16.05x	1.35%	28.84B
CHINA RESOURCES LAND LIMITED	8.21x	1.5x	7.93x	4.36%	27.33B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.38B
CK ASSET HOLDINGS LIMITED	10.67x	2.16x	9.19x	3.93%	21.47B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.51x	6.49x	17.07x	1.61%	19.89B
SWIRE PROPERTIES LIMITED	16.86x	9.52x	17.92x	4.86%	18.24B
Average	12.16x	4.74x	12.16x	3.38%	23.91B
Weighted average by Cap.	12.47x	3.88x	11.49x	3.64%