Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 24/07/2026 pm IST			5-day change	1st Jan Change
161.70 ^SEK	+0.62%		-5.16%	-18.17%

16/07	Jefferies cuts Sagax price target to 145 kronor (150), reiterates underperform	FW
16/07	Länsförsäkringar Real Estate Fund fell 4.72% in June, overweight positions in Logistea and SLP weighed	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,01,048	78,649	97,299	80,428	71,103	59,894	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-15.76%	-	-
Enterprise Value (EV) ¹	1,27,317	1,09,965	1,27,614	1,15,275	1,09,733	1,03,196	1,02,663	1,02,174
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-5.96%	-0.52%	-0.48%
P/E	-	-	-	-	-	11.8x	11.3x	11x
PBR	-	-	-	-	-	1.21x	1.1x	1.01x
PEG	-	-	-	-	-	-	2.43x	5.05x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	10.7x	9.98x	9.63x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.4x	17.1x	16.4x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	21.4x	20.2x	19.2x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.2x	17.1x	16.3x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-47.5x	39.4x	35.7x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.1%	2.54%	2.81%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.31%	2.43%	2.5%
EPS ²	-	-	-	-	-	13.71	14.35	14.66
Distribution rate	-	-	-	-	-	27.2%	27.3%	27.6%
Net sales ¹	3,123	3,727	4,318	5,063	5,402	5,610	6,000	6,221
EBITDA ¹	2,426	2,858	3,369	4,004	4,254	4,831	5,080	5,321
EBIT ¹	5,144	3,624	4,306	5,112	5,362	5,685	6,009	6,257
Net income ¹	9,807	2,718	-13	5,255	4,048	4,313	3,889	4,007
Net Debt ¹	26,269	31,316	30,315	34,847	38,630	43,302	42,769	42,280
Reference price ²	303.00	239.00	274.00	225.00	196.00	161.50	161.50	161.50
Nbr of stocks (in thousands)	4,43,915	4,44,281	4,64,596	4,64,686	4,64,709	4,94,709	-	-
Announcement Date	11/02/22	17/02/23	22/02/24	21/02/25	09/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CTP N.V.	6.05x	17.06x	21.42x	4.44%	910.83Cr
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	12.22x	12.98x	16.09x	2.38%	313.09Cr
WHA CORPORATION	14.78x	7.43x	17.71x	4.14%	226.49Cr
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.83x	-	-	-	148.2Cr
SWEDISH LOGISTIC PROPERTY AB	14.64x	16.22x	18.84x	1.1%	106.02Cr
AMATA CORPORATION	8.61x	2.97x	8.27x	4.36%	97Cr
PROPERTY FOR INDUSTRY LIMITED	13.05x	16.49x	18.47x	3.96%	70Cr
MLP GROUP S.A.	11.08x	13.12x	10.06x	-.--%	68Cr
STENDÖRREN FASTIGHETER	12.43x	13.1x	17.92x	-.--%	61Cr
Average	11.41x	12.42x	16.10x	2.55%	222.27Cr
Weighted average by Cap.	9.48x	14.11x	18.58x	3.53%