看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 193.1x - 213.4x | 203.2x |
| Selected Fwd P/E Multiple | 13.3x - 14.7x | 14.0x |
| Fair Value | kr72.05 - kr79.63 | kr75.84 |
| Upside | -20.2% - -11.8% | -16.0% |
| Benchmarks | - | Full Ticker |
| Wihlborgs Fastigheter AB (publ) | - | OM:WIHL |
| Hufvudstaden AB (publ) | - | OM:HUFVA |
| FastPartner AB (publ) | - | OM:FPARA |
| Fabege AB (publ) | - | OM:FABG |
| Diös Fastigheter AB (publ) | - | OM:DIOS |
| Nyfosa AB (publ) | - | OM:NYF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WIHL | HUFV A | FPAR A | FABG | DIOS | NYF | |||
| OM:WIHL | OM:HUFVA | OM:FPARA | OM:FABG | OM:DIOS | OM:NYF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -10.2% | -35.0% | -27.1% | NM- | -7.9% | -47.1% | ||
| 3Y CAGR | -20.1% | -50.2% | -42.3% | NM- | -33.1% | -73.6% | ||
| Latest Twelve Months | 6418.5% | 118.9% | 142.4% | 107.2% | 181.3% | 108.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 64.1% | 13.0% | 66.1% | 52.5% | 41.9% | 58.9% | ||
| Prior Fiscal Year | -0.7% | -65.1% | -68.2% | -139.2% | -33.9% | -19.8% | ||
| Latest Fiscal Year | 40.7% | 11.5% | 28.3% | -5.9% | 27.3% | 1.6% | ||
| Latest Twelve Months | 40.7% | 11.5% | 28.3% | 9.8% | 27.3% | 1.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.8x | 22.1x | 16.9x | 26.0x | 15.9x | 15.9x | ||
| Price / LTM Sales | 7.3x | 7.4x | 4.3x | 7.6x | 3.7x | 5.1x | ||
| LTM P/E Ratio | 18.0x | 64.3x | 15.1x | 77.5x | 13.4x | 329.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.4x | 18.0x | 77.5x | |||||
| Historical LTM P/E Ratio | -19.9x | 6.7x | 329.5x | |||||
| Selected P/E Multiple | 193.1x | 203.2x | 213.4x | |||||
| (x) LTM Net Income | 57 | 57 | 57 | |||||
| (=) Equity Value | 11,005 | 11,584 | 12,163 | |||||
| (/) Shares Outstanding | 208.1 | 208.1 | 208.1 | |||||
| Implied Value Range | 52.88 | 55.67 | 58.45 | |||||
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 52.88 | 55.67 | 58.45 | 90.25 | ||||
| Upside / (Downside) | -41.4% | -38.3% | -35.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WIHL | HUFV A | FPAR A | FABG | DIOS | NYF | |
| Value of Common Equity | 30,650 | 23,427 | 9,779 | 25,953 | 9,271 | 18,781 | |
| (/) Shares Outstanding | 307.4 | 202.3 | 197.6 | 314.6 | 141.4 | 208.1 | |
| Implied Stock Price | 99.70 | 115.80 | 49.50 | 82.50 | 65.55 | 90.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 99.70 | 115.80 | 49.50 | 82.50 | 65.55 | 90.25 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |