Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Real Estate Management and Development
/
Fastighets AB Balder
BALD B
Fastighets AB Balder
Balder's Urban Expansion to Boost 22% Profit Margin in Future
PA
Panayiotis
Not Invested
Community Contributor
Published
19 Feb 25
Updated
24 Feb 25
3
Set Fair Value
0
votes
Share
Panayiotis
's Fair Value
SEK 88.31
22.3% undervalued
intrinsic discount
24 Feb
SEK 68.66
1Y
-17.5%
7D
3.1%
Loading
1Y
-17.5%
7D
3.1%
Author's Valuation
SEK 88.3
22.3% undervalued
intrinsic discount
Panayiotis's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Panayiotis
's
Fair Value
SEK 88.3
22.3% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-7b
21b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue SEK 15.9b
Earnings SEK 7.3b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.93%
Real Estate revenue growth rate
0.25%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.97%
Calculation
SEK 7.29b
Earnings '30
x
25.00x
PE Ratio '30
=
SEK 182.31b
Market Cap '30
SEK 182.31b
Market Cap '30
/
1.28b
No. shares '30
=
SEK 141.96
Share Price '30
SEK 141.96
Share Price '30
Discounted to 2025 @ 9.96% p.a.
=
SEK 88.31
Fair Value '25
