Valuation Corem Property Group AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-04-15 pm EDT			5-day change	1st Jan Change
4.040 ^SEK	-2.65%		-0.98%	-10.02%

Apr. 09	DNB Carnegie trims Corem price target to SEK 3.70 (4), reiterates Hold	FW
Apr. 01	City of Stockholm launches initiative to revitalize Kista	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	41,820	13,144	15,314	12,955	10,837	9,491	-	-
Change	-	-68.57%	16.51%	-15.4%	-16.35%	-12.42%	-	-
Enterprise Value (EV) ¹	87,813	59,639	49,595	45,489	37,673	35,589	38,196	34,220
Change	-	-32.09%	-16.84%	-8.28%	-17.18%	-5.53%	7.32%	-10.41%
P/E ratio	-	-	-	-	-	-	-	-
PBR	-	-	-	0.54x	0.59x	0.52x	0.52x	0.51x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	14.9x	2.93x	3.61x	3.51x	3.13x	2.88x	2.72x	2.73x
EV / Revenue	31.3x	13.3x	11.7x	12.3x	10.9x	10.8x	11x	9.85x
EV / EBITDA	49.4x	21.7x	18.3x	20.7x	18x	18x	18.6x	16.6x
EV / EBIT	49.4x	21.9x	18.5x	20.7x	18x	18x	18.6x	16.6x
EV / FCF	372x	-43.7x	-38.9x	-108x	-55x	2,579x	186x	-
FCF Yield	0.27%	-2.29%	-2.57%	-0.93%	-1.82%	0.04%	0.54%	-
Dividend per Share ²	-	-	-	0.1	0.1	0.1	0.1	0.1
Rate of return	-	-	-	1.52%	2.23%	2.48%	2.48%	2.48%
EPS ²	-	-	-	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,805	4,491	4,244	3,695	3,465	3,301	3,483	3,473
EBITDA ¹	1,778	2,746	2,703	2,202	2,088	1,981	2,053	2,066
EBIT ¹	1,778	2,720	2,680	2,202	2,088	1,981	2,054	2,066
Net income ¹	4,408	-1,948	-7,970	-1,059	-3,311	681	936.3	744.6
Net Debt ¹	45,993	46,495	34,281	32,534	26,836	26,099	28,705	24,729
Reference price ²	32.600	10.450	10.650	6.580	4.490	4.040	4.040	4.040
Nbr of stocks (in thousands)	1,104,739	1,098,636	1,098,636	1,204,843	1,396,843	1,357,107	-	-
Announcement Date	2/24/22	2/21/23	2/21/24	2/13/25	2/13/26	-	-	-

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.($)
COREM PROPERTY GROUP AB	-	10.77x	17.94x	2.41%	1.03B
SUN HUNG KAI PROPERTIES LIMITED	17.56x	5.24x	14.52x	2.84%	50.76B
MITSUBISHI ESTATE CO., LTD.	25.71x	4.77x	20.03x	0.99%	35.57B
MITSUI FUDOSAN CO., LTD.	18.02x	3.43x	16.89x	1.94%	30.58B
EMAAR PROPERTIES	5.33x	0.72x	1.36x	8.33%	28.88B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	20.97x	7.83x	22.21x	0.9%	28.27B
CHINA RESOURCES LAND LIMITED	8.19x	1.23x	6.76x	4.36%	28.19B
CK ASSET HOLDINGS LIMITED	13.37x	3.13x	10.81x	3.64%	21.6B
ALPHA DHABI HOLDING	14.12x	0.9x	5.96x	2.64%	19.6B
Average	15.41x	4.22x	12.94x	3.12%	27.16B
Weighted average by Cap.	16.02x	3.74x	13.06x	3.11%