Valuation Cibus Nordic Real Estate AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 19/01/2026 GMT			5-day change	1st Jan Change
150.50 ^SEK	-1.51%		-0.40%	+2.42%

01-14	Cibus Nordic Real Estate to Redeem EUR44 Million of Bonds due 2027	MT
01-14	Cibus Repurchases Bonds for 43.5 Million Euros	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	665.8	1,249	623.5	689.6	968.2	1,152	1,152	-
Change	-	87.65%	-50.09%	10.59%	40.41%	19.02%	0%	-
Enterprise Value (EV) ¹	1,443	2,113	1,724	1,734	2,056	2,638	2,618	2,609
Change	-	46.48%	-18.41%	0.54%	18.57%	28.33%	-0.75%	-0.34%
P/E ratio	17.5x	22.7x	7.75x	-29.4x	-128x	-	13.2x	12.4x
PBR	1.32x	2.14x	0.89x	0.99x	1.37x	1.2x	1.21x	1.21x
PEG	-	0.7x	0.2x	0x	1.8x	-	-	1.88x
Capitalization / Revenue	8.95x	15.4x	5.84x	5.79x	7.91x	6.51x	6.07x	5.92x
EV / Revenue	19.4x	26.1x	16.2x	14.6x	16.8x	14.9x	13.8x	13.4x
EV / EBITDA	26.3x	30.2x	18.9x	16.5x	19.7x	17.7x	17x	16.5x
EV / EBIT	26.3x	30.2x	18.9x	16.5x	19.7x	17.4x	17.2x	16.7x
EV / FCF	-4.24x	-17.1x	-6.23x	17.5x	21.2x	29.9x	28.7x	28x
FCF Yield	-23.6%	-5.86%	-16.1%	5.7%	4.72%	3.34%	3.48%	3.58%
Dividend per Share ²	0.89	0.94	0.9	0.9	0.9	0.905	0.92	0.95
Rate of return	5.35%	3.31%	6.99%	7.47%	5.85%	6.45%	6.55%	6.77%
EPS ²	0.95	1.25	1.66	-0.41	-0.12	-	1.06	1.13
Distribution rate	93.7%	75.2%	54.2%	-220%	-750%	-	86.8%	84.1%
Net sales ¹	74.38	81.06	106.7	119.1	122.4	177.1	190	194.7
EBITDA ¹	54.88	69.94	91.08	104.8	104.4	149.1	153.6	157.8
EBIT ¹	54.88	69.94	91.08	104.8	104.4	151.5	151.9	156.4
Net income ¹	34.6	51.37	79.99	-19.92	-4.759	80	71.42	74.3
Net Debt ¹	776.9	863.9	1,101	1,044	1,087	1,485	1,466	1,457
Reference price ²	16.64	28.39	12.87	12.05	15.38	14.04	14.04	14.04
Nbr of stocks (in thousands)	40,000	44,000	48,442	57,246	62,972	82,086	82,086	-
Announcement Date	25/02/21	24/02/22	23/02/23	29/02/24	19/02/25	-	-	-

¹EUR in Million²EUR

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.($)
CIBUS NORDIC REAL ESTATE AB	-	14.94x	17.75x	6.34%	1.36B
SCENTRE GROUP	16.16x	17.35x	18.11x	4.24%	14.62B
PLAZA S.A.	27.12x	14.87x	18.47x	1.5%	9.01B
THE PHOENIX MILLS LIMITED	50.42x	15.75x	26.96x	0.17%	7.33B
PARQUE ARAUCO S.A.	26.25x	12.24x	17.05x	1.54%	3.52B
VINCOM RETAIL	12.27x	7.07x	10.5x	-.--%	2.77B
ALLOS S.A.	17.92x	6.27x	8.45x	5.04%	2.67B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	13.87x	7.5x	10.23x	3.81%	2.64B
Average	23.43x	12.00x	15.94x	2.83%	5.49B
Weighted average by Cap.	24.93x	14.17x	18.02x	2.6%