Valuation Castellum AB Deutsche Boerse AG
Stocks
TEX
SE0000379190
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.14 EUR | +1.46% |
|
+4.30% | +25.26% |
| 31/07 | Nine stocks have so far today hit new 52-week highs on the Stockholm Stock Exchange | FW |
| 30/07 | Eight stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
Company Valuation: Castellum AB
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 | 59,879 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 14.36% | - | - |
| Enterprise Value (EV) 1 | 1,52,657 | 1,17,452 | 1,30,173 | 1,15,597 | 1,09,259 | 1,06,236 | 1,08,407 | 1,06,634 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -2.77% | 2.04% | -1.64% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 14.3x | 11.9x | 10.6x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.84x | 0.78x | 0.74x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.6x | 0.8x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.61x | 7.26x | 6.96x |
| 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 | 16.9x | 18.3x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.5x | 17.6x | 16.9x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 65.5x | 49.9x | 46.3x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 1.53% | 2% | 2.16% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.466 | 2.597 | 2.799 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.84% | 1.94% | 2.09% |
| 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 | 133.85 | 133.85 | 133.85 |
| Nbr of stocks (in thousands) | 3,40,544 | 3,28,401 | 4,92,601 | 4,92,446 | 4,92,102 | 4,47,361 | - | - |
| Announcement Date | 16/02/22 | 13/02/23 | 14/02/24 | 18/02/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16x | 5.02x | 13.52x | 3.17% | 4.55TCr | |
| 8.59x | 1.49x | 7.62x | 4.11% | 3.02TCr | |
| 19.43x | 4.08x | 16.67x | 1.28% | 2.94TCr | |
| 14.43x | 3.12x | 14.95x | 2.44% | 2.63TCr | |
| 5.54x | 0.58x | 1.2x | 9.09% | 2.65TCr | |
| 9.06x | 2.34x | 7.19x | 3.85% | 2.14TCr | |
| 14.46x | 6.71x | 17.95x | 1.47% | 2.09TCr | |
| 7.79x | 0.86x | 3.14x | 2.87% | 1.99TCr | |
| 10.35x | 1.66x | 14.35x | 3.65% | 1.89TCr | |
| Average | 11.74x | 2.87x | 10.73x | 3.55% | 2.66TCr | |
| Weighted average by Cap. | 12.27x | 3.05x | 10.98x | 3.56% |
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
- CAST Stock
- TEX Stock
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
