Valuation Sagax Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 16:10:12 11/09/2026 +04			5-day change	1st Jan Change
170.65 ^SEK	+0.21%		-3.73%	-13.82%

03:43pm	Carnegie Fastighetsfond Norden fell 2.33 percent in August, rising rates weighed on the property sector	FW
09-03	AB Sagax Issues Unsecured Bonds Totalling SEK 3,000 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,048	78,649	97,299	80,428	71,103	62,925	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-11.5%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	106,757	106,870	106,711
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-2.71%	0.11%	-0.15%
P/E	-	-	-	-	-	12.7x	12.1x	11.8x
PBR	-	-	-	-	-	1.21x	1.1x	1.01x
PEG	-	-	-	-	-	-	2.61x	5.42x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.2x	10.5x	10.1x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	19x	17.8x	17.1x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	24.4x	22.6x	21.5x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.3x	17.8x	17x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	405x	39.2x	36.9x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	0.25%	2.55%	2.71%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.15%	2.26%	2.33%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,609	6,004	6,241
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,374	4,725	4,953
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,846	6,006	6,294
Net income ¹	9,807	2,718	-13	5,255	4,048	4,512	3,991	4,098
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,832	43,945	43,786
Reference price ²	303.00	239.00	274.00	225.00	196.00	173.50	173.50	173.50
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	11/02/22	17/02/23	22/02/24	21/02/25	09/02/26	-	-	-

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.($)
CTP N.V.	5.81x	16.44x	20.57x	5.52%	7.55B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	10.87x	12.35x	15.43x	2.44%	3.12B
WHA CORPORATION	14.12x	7.47x	18.17x	4.36%	2.14B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	10.61x	-	-	-	1.63B
AMATA CORPORATION	8.77x	3.33x	8.64x	4.28%	1.14B
SWEDISH LOGISTIC PROPERTY AB	13.98x	15.85x	18.4x	1.15%	1.02B
MLP GROUP S.A.	8.78x	12.08x	23.81x	-.--%	781M
PROPERTY FOR INDUSTRY LIMITED	12.43x	16.33x	18.59x	4.34%	660M
Average	10.67x	11.98x	17.66x	3.15%	2.25B
Weighted average by Cap.	9.12x	13.33x	18.39x	4.11%