Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Real Estate Management and Development
/
Cibus Nordic Real Estate
CIBUS
Cibus Nordic Real Estate
Urban Expansion And ESG Upgrades Will Secure Lasting Resilience
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
08 May 25
Updated
08 Aug 25
15
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
SEK 197.05
11.3% undervalued
intrinsic discount
08 Aug
SEK 174.70
Loading
1Y
4.0%
7D
0.5%
Author's Valuation
SEK 197.1
11.3% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
SEK 197.1
11.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-30m
184m
2018
2020
2022
2024
2025
2026
2028
Revenue €183.8m
Earnings €106.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.43%
Real Estate revenue growth rate
0.36%
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
9.21%
Calculation
€106.83m
Earnings '28
x
20.13x
PE Ratio '28
=
€2.15b
Market Cap '28
€2.15b
Market Cap '28
/
93.45m
No. shares '28
=
€23.01
Share Price '28
€23.01
Share Price '28
Discounted to 2025 @ 9.22% p.a.
=
€17.66
Fair Value '25
€17.66
Fair Value '25
Converted to SEK @ 11.1540 EUR/SEK Exchange Rate
=
SEK 196.98
Fair Value '25