Samhällsbyggnadsbolaget i Norden

Nordic Demographics Will Offset Regulatory Risks With 30% Demand Increase

AnalystConsensusTarget

Not Invested

Consensus Narrative from 1 Analyst

Published

20 Aug 25

Updated

20 Aug 25

AnalystConsensusTarget's Fair Value

SEK 2.80

95.6% overvalued

20 Aug

SEK 5.48

-15.0%

14.1%

Author's Valuation

SEK 2.8

95.6% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

SEK 2.8

95.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.07%

Real Estate revenue growth rate

0.25%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.97%

Calculation

SEK 785.11m

Earnings '28

7.61x

PE Ratio '28

SEK 5.97b

Market Cap '28

SEK 5.97b

Market Cap '28

1.60b

No. shares '28

SEK 3.72

Share Price '28

SEK 3.72 Share Price '28

Discounted to 2025 @ 9.97% p.a.

SEK 2.80

Fair Value '25