Valuation Castellum AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 19:16:19 30/07/2026 +04			5-day change	1st Jan Change
133.42 ^SEK	+0.06%		+2.73%	+25.75%

07-28	Castellum's Swedish Property Divestments Get Regulatory Approval	MT
07-28	Swedish Competition Authority approves Wihlborgs billion-krona purchase from Castellum	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,025	41,461	70,590	59,364	52,360	59,656	-	-
Change	-	-50.06%	70.26%	-15.9%	-11.8%	13.93%	-	-
Enterprise Value (EV) ¹	152,657	117,452	130,173	115,597	109,259	106,013	108,183	106,410
Change	-	-23.06%	10.83%	-11.2%	-5.48%	-2.97%	2.05%	-1.64%
P/E	5.83x	23.9x	-5.58x	25.2x	55.7x	14.2x	11.9x	10.5x
PBR	1x	0.52x	0.91x	0.75x	0.67x	0.84x	0.78x	0.73x
PEG	-	-0.3x	0x	-0x	-0.9x	0x	0.6x	0.8x
Capitalization / Revenue	13.1x	4.61x	7.2x	6.03x	5.46x	6.58x	7.23x	6.94x
EV / Revenue	24x	13.1x	13.3x	11.7x	11.4x	11.7x	13.1x	12.4x
EV / EBITDA	36.6x	21.1x	21.1x	17.7x	17.5x	16.8x	18.3x	17.2x
EV / EBIT	36.6x	21.1x	21.1x	17.7x	17.5x	16.4x	17.6x	16.9x
EV / FCF	-13.4x	124x	96.3x	64.4x	145x	65.3x	49.8x	46.2x
FCF Yield	-7.45%	0.8%	1.04%	1.55%	0.69%	1.53%	2.01%	2.16%
Dividend per Share ²	7.6	-	-	2.48	-	2.466	2.597	2.799
Rate of return	3.12%	-	-	2.06%	-	1.85%	1.95%	2.1%
EPS ²	41.81	5.29	-25.68	4.79	1.91	9.368	11.22	12.64
Distribution rate	18.2%	-	-	51.8%	-	26.3%	23.1%	22.1%
Net sales ¹	6,353	8,996	9,806	9,849	9,593	9,065	8,248	8,600
EBITDA ¹	4,172	5,568	6,163	6,545	6,260	6,295	5,921	6,189
EBIT ¹	4,172	5,568	6,163	6,545	6,260	6,452	6,148	6,315
Net income ¹	11,828	1,750	-11,592	2,357	938	4,175	4,026	4,189
Net Debt ¹	69,632	75,991	59,583	56,233	56,899	46,357	48,527	46,755
Reference price ²	243.80	126.25	143.30	120.55	106.40	133.35	133.35	133.35
Nbr of stocks (in thousands)	340,544	328,401	492,601	492,446	492,102	447,361	-	-
Announcement Date	16/02/22	13/02/23	14/02/24	18/02/25	18/02/26	-	-	-

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.($)
CASTELLUM AB	14.23x	11.69x	16.84x	1.85%	6.13B
SUN HUNG KAI PROPERTIES LIMITED	15.77x	4.96x	13.36x	3.22%	44.86B
CHINA RESOURCES LAND LIMITED	8.81x	1.51x	7.74x	4%	31B
MITSUBISHI ESTATE CO., LTD.	20.46x	4.21x	17.18x	1.22%	30.11B
EMAAR PROPERTIES	5.53x	0.58x	1.2x	9.11%	26.42B
MITSUI FUDOSAN CO., LTD.	15.05x	3.18x	15.26x	2.34%	26.72B
CK ASSET HOLDINGS LIMITED	9.17x	2.37x	7.28x	3.81%	21.61B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.01x	6.83x	18.27x	1.42%	21.09B
ALPHA DHABI HOLDING	7.77x	0.86x	3.13x	2.88%	19.87B
Average	12.42x	4.02x	11.14x	3.31%	25.31B
Weighted average by Cap.	12.73x	3.43x	10.99x	3.46%