Valuation Sagax Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 pm EDT			5-day change	1st Jan Change
170.50 ^SEK	-1.45%		+5.25%	-13.71%

Jul. 16	Jefferies cuts Sagax price target to 145 kronor (150), reiterates underperform	FW
Jul. 16	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	101,048	78,649	97,299	80,428	71,103	62,849	-	-
Change	-	-22.17%	23.71%	-17.34%	-11.59%	-11.61%	-	-
Enterprise Value (EV) ¹	127,317	109,965	127,614	115,275	109,733	106,151	105,618	105,129
Change	-	-13.63%	16.05%	-9.67%	-4.81%	-3.26%	-0.5%	-0.46%
P/E	-	-	-	-	-	12.4x	11.9x	11.6x
PBR	-	-	-	-	-	1.27x	1.16x	1.06x
PEG	-	-	-	-	-	-	2.56x	5.32x
Capitalization / Revenue	32.4x	21.1x	22.5x	15.9x	13.2x	11.2x	10.5x	10.1x
EV / Revenue	40.8x	29.5x	29.6x	22.8x	20.3x	18.9x	17.6x	16.9x
EV / EBITDA	52.5x	38.5x	37.9x	28.8x	25.8x	22x	20.8x	19.8x
EV / EBIT	24.8x	30.3x	29.6x	22.5x	20.5x	18.7x	17.6x	16.8x
EV / FCF	-56.9x	43.8x	47.9x	51.9x	41.6x	-48.9x	40.6x	36.7x
FCF Yield	-1.76%	2.28%	2.09%	1.93%	2.4%	-2.05%	2.46%	2.73%
Dividend per Share ²	-	-	-	-	3.7	3.734	3.92	4.044
Rate of return	-	-	-	-	1.89%	2.2%	2.31%	2.38%
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	170.00	170.00	170.00
Nbr of stocks (in thousands)	443,915	444,281	464,596	464,686	464,709	494,709	-	-
Announcement Date	2/11/22	2/17/23	2/22/24	2/21/25	2/9/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CTP N.V.	6x	16.99x	21.32x	4.49%	9.06B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.74x	12.91x	16.06x	2.32%	3.21B
WHA CORPORATION	16.07x	7.91x	18.84x	3.74%	2.42B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.47x	-	-	-	1.73B
SWEDISH LOGISTIC PROPERTY AB	14.78x	16.3x	18.93x	1.09%	1.08B
AMATA CORPORATION	9.01x	2.99x	8.93x	4.12%	940M
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	702M
MLP GROUP S.A.	10.77x	12.95x	9.93x	-.--%	665M
STENDÖRREN FASTIGHETER	11.6x	13.17x	17.94x	-.--%	609M
Average	11.94x	12.46x	16.30x	2.47%	2.27B
Weighted average by Cap.	10.19x	14.08x	18.71x	3.48%