|
Real-time Estimate
Cboe Europe
19:25:00 02/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 11.95 SEK | +262.12% |
|
+4.69% | -25.39% |
| 10-29 | Corem board member Fredrik Rapp buys SEK 5.2m in shares | FW |
| 10-27 | Capital Fund back as public short seller in Corem | FW |
Company Valuation: Corem Property Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,820 | 13,144 | 15,314 | 12,955 | 10,837 | 6,351 | - | - |
| Change | - | -68.57% | 16.51% | -15.4% | -16.35% | -41.4% | - | - |
| Enterprise Value (EV) 1 | 87,813 | 59,639 | 49,595 | 45,489 | 37,673 | 33,867 | 34,587 | 34,867 |
| Change | - | -32.09% | -16.84% | -8.28% | -17.18% | -10.1% | 2.13% | 0.81% |
| P/E | - | - | - | - | - | - | - | - |
| PBR | - | - | - | 0.54x | 0.59x | 0.43x | 0.42x | 0.41x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 14.9x | 2.93x | 3.61x | 3.51x | 3.13x | 2x | 1.96x | 1.91x |
| EV / Revenue | 31.3x | 13.3x | 11.7x | 12.3x | 10.9x | 10.7x | 10.7x | 10.5x |
| EV / EBITDA | 49.4x | 21.7x | 18.3x | 20.7x | 18x | 18.2x | 18.2x | 17.9x |
| EV / EBIT | 49.4x | 21.9x | 18.5x | 20.7x | 18x | 18.2x | 18x | 17.7x |
| EV / FCF | 372x | -43.7x | -38.9x | -108x | -55x | -52.6x | -118x | -118x |
| FCF Yield | 0.27% | -2.29% | -2.57% | -0.93% | -1.82% | -1.9% | -0.85% | -0.84% |
| Dividend per Share 2 | - | - | - | 0.1 | 0.1 | 0.12 | 0.12 | 0.12 |
| Rate of return | - | - | - | 1.52% | 2.23% | 3.64% | 3.64% | 3.64% |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,805 | 4,491 | 4,244 | 3,695 | 3,465 | 3,177 | 3,236 | 3,323 |
| EBITDA 1 | 1,778 | 2,746 | 2,703 | 2,202 | 2,088 | 1,857 | 1,904 | 1,950 |
| EBIT 1 | 1,778 | 2,720 | 2,680 | 2,202 | 2,088 | 1,863 | 1,921 | 1,973 |
| Net income 1 | 4,408 | -1,948 | -7,970 | -1,059 | -3,311 | 136 | 671.2 | 662.1 |
| Net Debt 1 | 45,993 | 46,495 | 34,281 | 32,534 | 26,836 | 27,516 | 28,236 | 28,516 |
| Reference price 2 | 32.600 | 10.450 | 10.650 | 6.580 | 4.490 | 3.300 | 3.300 | 3.300 |
| Nbr of stocks (in thousands) | 1,104,739 | 1,098,636 | 1,098,636 | 1,204,843 | 1,396,843 | 1,248,482 | - | - |
| Announcement Date | 2/24/22 A | 2/21/23 A | 2/21/24 A | 2/13/25 A | 2/13/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 10.66x | 18.24x | 3.64% | 646M | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 8.31x | 1.51x | 8.38x | 4.24% | 27.69B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.02x | 2.91x | 6.53x | -.--% | 20.05B | |
| 13.28x | 6.44x | 16.94x | 1.64% | 19.06B | |
| Average | 17.42x | 3.99x | 11.37x | 3.32% | 28.19B | |
| Weighted average by Cap. | 24.99x | 3.18x | 10.59x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CORE A Stock
- Valuation Corem Property Group AB
Select your edition
All financial news and data tailored to specific country editions
