Company Valuation: Kallebäck Property Invest AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 620.5 751.9 662.5 611.4 642.4 751.9
Change - 21.18% -11.89% -7.71% 5.07% 17.05%
Enterprise Value (EV) 1 1,067 1,165 1,088 1,046 1,079 1,195
Change - 9.27% -6.65% -3.84% 3.13% 10.76%
P/E 14.7x 7.03x 12.2x 58x 8.36x 9.98x
PBR 1.23x 1.32x 1.15x 1.12x 1.11x 1.23x
PEG - 0x -0.2x -0.7x 0x -4.98x
Capitalization / Revenue 8.69x 10.4x 8.71x 7.2x 7.15x 8.18x
EV / Revenue 14.9x 16.1x 14.3x 12.3x 12x 13x
EV / EBITDA - - - - - -
EV / EBIT 16.5x 17.7x 15.4x 13.6x 13.2x 14.4x
EV / FCF 80.2x 17x 29.5x 55.8x 36.2x 24.8x
FCF Yield 1.25% 5.89% 3.39% 1.79% 2.76% 4.04%
Dividend per Share 2 12 12 12 12 12 12
Rate of return 7.06% 5.83% 6.61% 7.16% 6.82% 5.83%
EPS 2 11.56 29.29 14.93 2.89 21.06 20.64
Distribution rate 104% 41% 80.4% 415% 57% 58.1%
Net sales 1 71.44 72.26 76.02 84.96 89.91 91.9
EBITDA - - - - - -
EBIT 1 64.48 65.9 70.46 77.14 81.79 82.86
Net income 1 42.18 106.9 54.5 10.55 76.86 75.32
Net Debt 1 446 413.5 425.4 434.7 436.5 443.1
Reference price 2 170.00 206.00 181.50 167.50 176.00 206.00
Nbr of stocks (in thousands) 3,650 3,650 3,650 3,650 3,650 3,650
Announcement Date 30/03/21 05/04/22 05/04/23 04/04/24 02/04/25 01/04/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.73Cr
15.88x13.91x22.76x4.02% 247.56Cr
20.03x14.01x19.72x2.56% 239.68Cr
10.77x13.13x16.5x6.62% 213.79Cr
-52.08x15.82x18.17x2.1% 200.68Cr
13.24x6.53x18.63x4.38% 100.65Cr
51.65x3.07x4.72x - 99Cr
Average 9.91x 11.08x 16.75x 3.94% 158.44Cr
Weighted average by Cap. 6.38x 12.48x 18.05x 3.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. KAPIAB Stock
  4. Valuation Kallebäck Property Invest AB
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!