Company Valuation: Fleming Properties AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 61.46 60.42 36.59 15.84 155.3 155.3
Change - -1.7% -39.45% -56.69% 880.12% 0%
Enterprise Value (EV) 1 128.5 129.1 107.2 84.35 195.7 196.9
Change - 0.49% -17.01% -21.3% 131.96% 0.61%
P/E 16.9x 7.81x -13x -1.07x -18.8x 57.6x
PBR 1.05x 0.97x 0.66x 0.39x 2.57x 2.54x
PEG - 0x 0x -0x 0.2x -0x
Capitalization / Revenue 8.62x 8.64x 5.28x 2.15x 20.2x 19.7x
EV / Revenue 18x 18.5x 15.5x 11.4x 25.5x 24.9x
EV / EBITDA - - - - - -
EV / EBIT 23x 24.5x 21.4x 15.8x 37.9x 37.1x
EV / FCF -74.9x -139x 34.1x 79.9x 78x 135x
FCF Yield -1.34% -0.72% 2.93% 1.25% 1.28% 0.74%
Dividend per Share 2 0.7 0.7 - - 0.03 0.03
Rate of return 6.78% 6.89% - - 1.26% 1.26%
EPS 2 0.6114 1.301 -0.4714 -2.481 -0.126 0.0412
Distribution rate 114% 53.8% - - -23.8% 72.8%
Net sales 1 7.132 6.989 6.932 7.376 7.682 7.895
EBITDA - - - - - -
EBIT 1 5.576 5.263 5.002 5.324 5.156 5.307
Net income 1 3.638 7.739 -2.805 -14.76 -4.214 2.655
Net Debt 1 67.05 68.72 70.59 68.51 40.37 41.57
Reference price 2 10.330 10.154 6.149 2.663 2.373 2.373
Nbr of stocks (in thousands) 5,950 5,950 5,950 5,950 65,450 65,450
Announcement Date 24/02/21 01/03/22 01/03/23 20/03/24 17/03/25 19/03/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 180M
36.85x6.62x23.88x0.97% 72.08B
39.22x4.6x15.03x1.17% 20.7B
29.94x1.23x12.44x1.09% 15.32B
18.88x2.03x10.07x3.7% 13.65B
25.11x2.82x12.12x2.98% 11.92B
25.67x3.53x13.6x2.27% 7.88B
15.11x0.66x9.42x1.39% 6.87B
18.11x0.39x8.87x4.06% 5.17B
Average 26.11x 2.73x 13.18x 2.2% 17.08B
Weighted average by Cap. 31.80x 4.47x 17.73x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FLMNG Stock
  4. Valuation Fleming Properties AB