|
Real-time Estimate
Cboe Europe
08:19:54 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 133.60 SEK | +5.70% |
|
+6.86% | +25.23% |
| 04:38pm | SB1 Markets reiterates buy ratings for four property companies, Nordea cuts Corem price target | FW |
| 02:27pm | Castellum: Towards a no-dividend play status? |  |
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 | 56,546 | - | - |
| Change | - | -50.06% | 70.26% | -15.9% | -11.8% | 8% | - | - |
| Enterprise Value (EV) 1 | 1,52,657 | 1,17,452 | 1,30,173 | 1,15,597 | 1,09,259 | 1,03,952 | 1,04,588 | 1,03,149 |
| Change | - | -23.06% | 10.83% | -11.2% | -5.48% | -4.86% | 0.61% | -1.38% |
| P/E | 5.83x | 23.9x | -5.58x | 25.2x | 55.7x | 14.9x | 11.7x | 10.3x |
| PBR | 1x | 0.52x | 0.91x | 0.75x | 0.67x | 0.79x | 0.74x | 0.69x |
| PEG | - | -0.3x | 0x | -0x | -0.9x | 0x | 0.4x | 0.8x |
| Capitalization / Revenue | 13.1x | 4.61x | 7.2x | 6.03x | 5.46x | 6.27x | 6.99x | 6.81x |
| EV / Revenue | 24x | 13.1x | 13.3x | 11.7x | 11.4x | 11.5x | 12.9x | 12.4x |
| EV / EBITDA | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.7x | 18x | 17.2x |
| EV / EBIT | 36.6x | 21.1x | 21.1x | 17.7x | 17.5x | 16.3x | 17.3x | 16.6x |
| EV / FCF | -13.4x | 124x | 96.3x | 64.4x | 145x | 122x | 49.9x | 46.3x |
| FCF Yield | -7.45% | 0.8% | 1.04% | 1.55% | 0.69% | 0.82% | 2% | 2.16% |
| Dividend per Share 2 | 7.6 | - | - | 2.48 | - | 2.464 | 2.615 | 2.797 |
| Rate of return | 3.12% | - | - | 2.06% | - | 1.95% | 2.07% | 2.21% |
| EPS 2 | 41.81 | 5.29 | -25.68 | 4.79 | 1.91 | 8.51 | 10.77 | 12.24 |
| Distribution rate | 18.2% | - | - | 51.8% | - | 29% | 24.3% | 22.8% |
| Net sales 1 | 6,353 | 8,996 | 9,806 | 9,849 | 9,593 | 9,024 | 8,090 | 8,303 |
| EBITDA 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,222 | 5,813 | 5,982 |
| EBIT 1 | 4,172 | 5,568 | 6,163 | 6,545 | 6,260 | 6,393 | 6,034 | 6,202 |
| Net income 1 | 11,828 | 1,750 | -11,592 | 2,357 | 938 | 4,001 | 3,643 | 3,846 |
| Net Debt 1 | 69,632 | 75,991 | 59,583 | 56,233 | 56,899 | 47,405 | 48,042 | 46,602 |
| Reference price 2 | 243.80 | 126.25 | 143.30 | 120.55 | 106.40 | 126.40 | 126.40 | 126.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.85x | 11.52x | 16.71x | 1.95% | 571.66Cr | |
| 60.45x | - | - | - | 6.48TCr | |
| 12.53x | 4.39x | 11.26x | 3.84% | 3.97TCr | |
| 18.95x | 4.08x | 16.42x | 1.29% | 2.92TCr | |
| 5.7x | 0.76x | 1.57x | 8.68% | 2.77TCr | |
| 8.25x | 1.49x | 8.35x | 4.29% | 2.75TCr | |
| 14.28x | 3.13x | 14.99x | 2.45% | 2.63TCr | |
| 10x | 1.96x | 8.06x | 4.2% | 2.01TCr | |
| 7.43x | 0.82x | 2.99x | 3.01% | 1.9TCr | |
| 13.34x | 6.46x | 16.98x | 1.63% | 1.91TCr | |
| Average | 16.58x | 3.85x | 10.81x | 3.48% | 2.79TCr | |
| Weighted average by Cap. | 22.97x | 3.18x | 10.42x | 3.72% |
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
- Valuation Castellum AB
Select your edition
All financial news and data tailored to specific country editions
