WALL B Relative Valuation - Wallenstam AB

Watchlist Manager

Watchlist

Price: 42.74 SEK Market Closed

Market Cap: kr25.3B

Relative Value

The Relative Value of one WALL B stock under the Base Case scenario is 60.04 SEK. Compared to the current market price of 42.74 SEK, Wallenstam AB is Undervalued by 29%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

WALL B Relative Value

Base Case

Undervaluation 29%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE		Wallenstam AB STO:WALL B	27.3B SEK	8.4	10.6	15.8	15.8
DE		Vonovia SE XETRA:VNA	23.2B EUR	4.5	8.3	23	28
BM		Hongkong Land Holdings Ltd SGX:H78	18.6B USD	10.4	-56.2	32.1	32.7
HK	S	Swire Properties Ltd HKEX:1972	144.2B HKD	9	-37.9	22.1	22.1
IL		Azrieli Group Ltd TASE:AZRG	55.2B ILS	9	20.8	21.6	21.8
CH		Swiss Prime Site AG SIX:SPSN	11.2B CHF	20.2	29.2	39	39.5
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	109.8B HKD	5.4	25.3	18.2	18.2
SG		Capitaland Investment Ltd SGX:9CI	15.6B SGD	6.2	35.8	29.1	36
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	82.7B CNY	4.6	19.7	15.1	15.1
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	87.3B HKD	6.7	-185.5	11.8	11.8
DE		Deutsche Wohnen SE XETRA:DWNI	9.3B EUR	4.7	-20.7	18.2	30.9

				Revenue Growth	P/S to Growth
SE		Wallenstam AB STO:WALL B	Average P/S: 8.1 8.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.5	-2%	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	10.4	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	9	9%	1
IL		Azrieli Group Ltd TASE:AZRG	9	-1%	N/A
CH		Swiss Prime Site AG SIX:SPSN	20.2	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.4	10%	0.5
SG		Capitaland Investment Ltd SGX:9CI	6.2	-8%	N/A
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.6	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.7	0%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	4.7	-16%	N/A

				Earnings Growth	PEG
SE		Wallenstam AB STO:WALL B	Average P/E: 21.4 10.6	N/A	N/A
DE		Vonovia SE XETRA:VNA	8.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -56.2	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -37.9	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	20.8	2%	10.4
CH		Swiss Prime Site AG SIX:SPSN	29.2	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25.3	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	35.8	21%	1.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	19.7	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -185.5	97%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	Negative Multiple: -20.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
SE		Wallenstam AB STO:WALL B	Average EV/EBITDA: 22.4 15.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	23	9%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	32.1	9%	3.6
HK	S	Swire Properties Ltd HKEX:1972	22.1	8%	2.8
IL		Azrieli Group Ltd TASE:AZRG	21.6	11%	2
CH		Swiss Prime Site AG SIX:SPSN	39	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.2	13%	1.4
SG		Capitaland Investment Ltd SGX:9CI	29.1	15%	1.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.1	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.8	0%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	18.2	-8%	N/A

				EBIT Growth	EV/EBIT to Growth
SE		Wallenstam AB STO:WALL B	Average EV/EBIT: 24.7 15.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	28	22%	1.3
BM		Hongkong Land Holdings Ltd SGX:H78	32.7	10%	3.3
HK	S	Swire Properties Ltd HKEX:1972	22.1	6%	3.7
IL		Azrieli Group Ltd TASE:AZRG	21.8	11%	2
CH		Swiss Prime Site AG SIX:SPSN	39.5	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.2	15%	1.2
SG		Capitaland Investment Ltd SGX:9CI	36	16%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.1	30%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.8	-1%	N/A
DE		Deutsche Wohnen SE XETRA:DWNI	30.9	7%	4.4

Wallenstam AB
STO:WALL B

Relative Value

Valuation Multiples

Multiples Across Competitors

WALL B Competitors Multiples
Wallenstam AB Competitors

See Also

Company

Help

Tools

Stocks

Wallenstam AB STO:WALL B

Relative Value

Valuation Multiples

Multiples Across Competitors

WALL B Competitors Multiples Wallenstam AB Competitors

See Also

Company

Help

Tools

Stocks

Wallenstam AB
STO:WALL B

WALL B Competitors Multiples
Wallenstam AB Competitors