|
Market Closed -
Nasdaq Stockholm
19:00:00 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 38.32 SEK | +0.79% |
|
+3.01% | -7.39% |
| 10-19 | Odin Fastighet fell 8.32 percent in September as rising long-term rates pressured the sector | FW |
| 10-19 | Odin Small Cap fell 1.80 percent in September, sold holding in Wallenstam | FW |
Company Valuation: Wallenstam AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 55,440 | 28,974 | 36,020 | 31,366 | 26,525 | 24,180 | - | - |
| Change | - | -47.74% | 24.32% | -12.92% | -15.44% | -8.84% | - | - |
| Enterprise Value (EV) 1 | 83,525 | 57,075 | 65,045 | 61,718 | 59,612 | 58,340 | 59,376 | 60,038 |
| Change | - | -31.67% | 13.96% | -5.11% | -3.41% | -2.13% | 1.78% | 1.11% |
| P/E | 11.7x | 25.8x | -78.1x | 39.8x | 10.3x | 12.7x | 15.7x | 14.1x |
| PBR | 1.81x | 0.92x | 1.18x | 1.01x | 0.82x | 0.71x | 0.68x | 0.65x |
| PEG | - | -0.3x | 1x | -0x | 0x | -0.5x | -0.8x | 1.3x |
| Capitalization / Revenue | 23.9x | 11.6x | 13.2x | 10.7x | 8.62x | 7.7x | 7.4x | 7.03x |
| EV / Revenue | 35.9x | 22.9x | 23.8x | 21.1x | 19.4x | 18.6x | 18.2x | 17.5x |
| EV / EBITDA | 55.2x | 26.4x | 38.1x | 32.3x | 30.4x | 28.9x | 28.3x | 27.3x |
| EV / EBIT | 55.2x | 26.4x | 38.1x | 32.3x | 30.4x | 29.1x | 28.2x | 26.9x |
| EV / FCF | -63.2x | -17x | -59.5x | -62.7x | -15.3x | -86.6x | -349x | 326x |
| FCF Yield | -1.58% | -5.89% | -1.68% | -1.6% | -6.55% | -1.15% | -0.29% | 0.31% |
| Dividend per Share 2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.55 | 0.6 | 0.65 | 0.7 |
| Rate of return | 0.71% | 1.37% | 0.91% | 1.05% | 1.33% | 1.57% | 1.7% | 1.83% |
| EPS 2 | 7.2 | 1.7 | -0.7 | 1.2 | 4 | 3.016 | 2.444 | 2.715 |
| Distribution rate | 8.33% | 35.3% | -71.4% | 41.7% | 13.8% | 19.9% | 26.6% | 25.8% |
| Net sales 1 | 2,324 | 2,490 | 2,730 | 2,922 | 3,077 | 3,140 | 3,269 | 3,440 |
| EBITDA 1 | 1,514 | 2,160 | 1,707 | 1,908 | 1,959 | 2,021 | 2,101 | 2,201 |
| EBIT 1 | 1,514 | 2,160 | 1,707 | 1,908 | 1,959 | 2,008 | 2,108 | 2,235 |
| Net income 1 | 4,717 | 1,103 | -450 | 774 | 2,564 | 1,859 | 1,325 | 1,378 |
| Net Debt 1 | 28,085 | 28,101 | 29,025 | 30,352 | 33,087 | 34,160 | 35,196 | 35,858 |
| Reference price 2 | 84.00 | 43.90 | 54.70 | 47.80 | 41.38 | 38.32 | 38.32 | 38.32 |
| Nbr of stocks (in thousands) | 660,000 | 660,000 | 658,500 | 656,200 | 641,000 | 631,000 | - | - |
| Announcement Date | 2/8/22 A | 2/8/23 A | 2/8/24 A | 2/6/25 A | 2/4/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.71x | 18.58x | 28.87x | 1.57% | 2.44B | |
| 63.94x | - | - | - | 68.62B | |
| 12.31x | 4.33x | 11.1x | 3.91% | 38.98B | |
| 19.16x | 4.11x | 16.52x | 1.28% | 29.75B | |
| 5.51x | 0.69x | 1.44x | 8.98% | 26.81B | |
| 8.05x | 1.47x | 8.24x | 4.4% | 26.82B | |
| 14.62x | 3.17x | 15.16x | 2.39% | 27.15B | |
| 8.63x | 3.06x | 7.13x | -.--% | 20.44B | |
| 9.79x | 1.91x | 7.87x | 4.29% | 19.69B | |
| 13.6x | 6.51x | 17.12x | 1.6% | 19.62B | |
| Average | 16.83x | 4.87x | 12.61x | 3.16% | 28.03B | |
| Weighted average by Cap. | 24.49x | 3.34x | 10.88x | 3.47% |
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
- WALL B Stock
- Valuation Wallenstam AB
Select your edition
All financial news and data tailored to specific country editions
