Nyfosa Valuation

Q: What is the Fair Price of 0A0K when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0A0K (SEK106.6) is trading above our estimate of [[fair value]] (SEK21.38)

Is 0A0K undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0A0K when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0A0K (SEK106.6) is trading above our estimate of fair value (SEK21.38)

Significantly Below Fair Value: 0A0K is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0A0K?

Key metric: As 0A0K is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 0A0K. This is calculated by dividing 0A0K's market cap by their current revenue.
What is 0A0K's PS Ratio?
PS Ratio	5.8x
Sales	SEK 3.84b
Market Cap	SEK 22.18b

0A0K key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	11.7x
Enterprise Value/EBITDA	17.6x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 0A0K's PS Ratio compare to its peers?

The above table shows the PS ratio for 0A0K vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	4.3x
IWG International Workplace Group	0.5x	3.2%	UK£1.6b
GRI Grainger	5.7x	-23.5%	UK£1.6b
SRE Sirius Real Estate	4.6x	-4.0%	UK£1.2b
TPFG Property Franchise Group	6.3x	42.4%	UK£256.1m
0A0K Nyfosa	5.8x	-0.2%	SEK 22.2b

Price-To-Sales vs Peers: 0A0K is expensive based on its Price-To-Sales Ratio (5.8x) compared to the peer average (4.3x).

Price to Sales Ratio vs Industry

How does 0A0K's PS Ratio compare vs other companies in the GB Real Estate Industry?

10 Companies	Price / Sales	Estimated Growth	Market Cap
IWG International Workplace Group	0.5x	3.2%	US$1.98b
ETLN Etalon Group	0.3x	10.5%	US$210.89m
WJG Watkin Jones	0.1x	1.6%	US$63.49m
RAV Raven Property Group	0.1x	-0.2%	US$23.74m

10 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 0A0K is expensive based on its Price-To-Sales Ratio (5.8x) compared to the UK Real Estate industry average (4.3x).

Price to Sales Ratio vs Fair Ratio

What is 0A0K's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0A0K PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	5.8x
Fair PS Ratio	6x

Price-To-Sales vs Fair Ratio: 0A0K is good value based on its Price-To-Sales Ratio (5.8x) compared to the estimated Fair Price-To-Sales Ratio (6x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0A0K forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	SEK 106.60	SEK 133.33 +25.1%	4.7%	SEK 140.00	SEK 125.00	n/a	3
Dec ’25	SEK 108.70	SEK 133.33 +22.7%	4.7%	SEK 140.00	SEK 125.00	n/a	3
Nov ’25	SEK 108.40	SEK 126.67 +16.9%	4.9%	SEK 135.00	SEK 120.00	n/a	3
Oct ’25	SEK 123.18	SEK 123.33 +0.1%	1.9%	SEK 125.00	SEK 120.00	n/a	3
Sep ’25	SEK 114.53	SEK 123.33 +7.7%	1.9%	SEK 125.00	SEK 120.00	n/a	3
Aug ’25	SEK 110.08	SEK 121.67 +10.5%	1.9%	SEK 125.00	SEK 120.00	n/a	3
Jul ’25	SEK 103.70	SEK 110.67 +6.7%	3.8%	SEK 115.00	SEK 105.00	n/a	3
Jun ’25	SEK 106.70	SEK 105.00 -1.6%	6.7%	SEK 115.00	SEK 100.00	n/a	3
May ’25	SEK 96.63	SEK 103.33 +6.9%	4.6%	SEK 110.00	SEK 100.00	n/a	3
Apr ’25	SEK 105.60	SEK 97.00 -8.1%	4.4%	SEK 100.00	SEK 91.00	n/a	3
Mar ’25	SEK 88.53	SEK 97.00 +9.6%	4.4%	SEK 100.00	SEK 91.00	n/a	3
Feb ’25	SEK 95.36	SEK 95.67 +0.3%	6.4%	SEK 100.00	SEK 87.00	n/a	3
Jan ’25	SEK 96.04	SEK 80.33 -16.4%	9.2%	SEK 87.00	SEK 70.00	n/a	3
Dec ’24	SEK 72.95	SEK 69.67 -4.5%	17.0%	SEK 84.00	SEK 55.00	SEK 108.70	3
Nov ’24	SEK 53.80	SEK 70.00 +30.1%	21.4%	SEK 85.00	SEK 55.00	SEK 108.40	2
Oct ’24	SEK 58.60	SEK 77.50 +32.3%	9.7%	SEK 85.00	SEK 70.00	SEK 123.18	2
Sep ’24	SEK 68.79	SEK 77.50 +12.7%	9.7%	SEK 85.00	SEK 70.00	SEK 114.53	2
Aug ’24	SEK 66.29	SEK 77.50 +16.9%	9.7%	SEK 85.00	SEK 70.00	SEK 110.08	2
Jul ’24	SEK 59.84	SEK 79.00 +32.0%	7.6%	SEK 85.00	SEK 73.00	SEK 103.70	2
Jun ’24	SEK 59.63	SEK 79.00 +32.5%	7.6%	SEK 85.00	SEK 73.00	SEK 106.70	2
May ’24	SEK 70.05	SEK 86.50 +23.5%	15.6%	SEK 100.00	SEK 73.00	SEK 96.63	2
Apr ’24	SEK 72.30	SEK 95.00 +31.4%	5.3%	SEK 100.00	SEK 90.00	SEK 105.60	2
Mar ’24	SEK 84.49	SEK 95.00 +12.4%	5.3%	SEK 100.00	SEK 90.00	SEK 88.53	2
Feb ’24	SEK 92.71	SEK 81.50 -12.1%	22.7%	SEK 100.00	SEK 63.00	SEK 95.36	2
Jan ’24	SEK 82.25	SEK 71.50 -13.1%	11.9%	SEK 80.00	SEK 63.00	SEK 96.04	2
Dec ’23	SEK 76.64	SEK 71.50 -6.7%	11.9%	SEK 80.00	SEK 63.00	SEK 72.95	2

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/27 17:33
End of Day Share Price	2024/12/27 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Nyfosa AB (publ) is covered by 5 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Erik Granström	Carnegie Investment Bank AB
Simen Mortensen	DNB Markets
Niklas Wetterling	DNB Markets