Expansion And Refinancing Initiatives Will Improve Future Prospects Through Portfolio Growth And Cost Reductions

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

26 Feb 25

Updated

01 May 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-5.5%

7D

0.7%

Loading

1Y

-5.5%

7D

0.7%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

SEK 20.3328.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Decreased 10%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Increased 0.98%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 19%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget has increased profit margin from 39.6% to 45.6% and decreased future PE multiple from 33.1x to 27.9x.

Shared on 13 Mar 25

Fair value Decreased 8.29%

AnalystConsensusTarget has increased revenue growth from 13.3% to 15.2%, decreased profit margin from 45.2% to 39.6%, increased future PE multiple from 27.5x to 33.1x and decreased shares outstanding growth rate from 0.3% to 0.1%.

AnalystConsensusTarget Fair Value

SEK 20.33

28.2% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

9.41%

Real Estate revenue growth rate

0.19%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

7.84%

Calculation

SEK 825.03m

Earnings '28

x

19.07x

PE Ratio '28

=

SEK 15.73b

Market Cap '28

SEK 15.73b

Market Cap '28

/

640.76m

No. shares '28

=

SEK 24.55

Share Price '28

SEK 24.55 Share Price '28

Discounted to 2025 @ 7.37% p.a.

=

SEK 19.83

Fair Value '25