Choose a model
Each card values Wihlborgs Fastigheter AB a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Wihlborgs Fastigheter AB on earnings: earnings per share grow for a few years, then the stock trades at a normal price-to-earnings multiple.
Years to project
Growth of earnings per share
Earnings per share; starts at its own recent growth
Exit P/E
Starts at the average of its 5-year median P/E, today's and a mature 18
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's earnings per share
Diluted, last twelve months, as filed
kr 7.11
Earnings in 2031
Grows 4.9% a year for 5 years
kr 9.03
Price in 2031
kr 9.03 × 13.5 P/E
kr 121.92
Worth today
÷ 1.10^5: your 10% a year, taken back out
kr 75.70
Plus dividends
kr 19.09 paid over 5 years, discounted the same way
+ kr 14.34
Fair value
The most you can pay and still earn 10% a year
kr 90.05
Buy below
Fair value minus your 25% margin of safety
kr 67.53
Paying kr 70.48 instead gives 14.9% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
kr 90.05
Expected return
14.9% a year
Future price, 2031
kr 121.92
Buy below
kr 67.53
Price 22% below fair valuePrice kr 70.48, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Build your own intrinsic value for Wihlborgs Fastigheter AB. Start from three cases based on the company's own filings, then change any number to match your view.
Conservative
kr -0.52
101% below the priceof kr 70.48
Buy below kr -0.39 for a 25% safety margin
Your assumptions
Base
kr 22.83
68% below the priceof kr 70.48
Buy below kr 17.12 for a 25% safety margin
Your assumptions
Optimistic
kr 48.44
31% below the priceof kr 70.48
Buy below kr 36.33 for a 25% safety margin
Your assumptions
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits above all three scenarios. Either the growth inputs are more cautious than the market's, or the price is ahead of the cash flows.
Base free cash flow
kr 2.01B
Trailing twelve months
Historical FCF CAGR
+3.6%
Across 6 reported periods
Market implies
8.8%
Growth needed at 8% WACC
Terminal value share
60%
Of the base case valuation
Growth needed to justify today's price
At a 8.0% discount rate, today's price already assumes 8.8% annual free cash flow growth for ten years. Your base case assumes 3.6%, so the market is paying for growth you are not forecasting.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +3.6% a year.
Wihlborgs Fastigheter AB (WIHL.XSTO) intrinsic value and fair value
The calculator grows one of Wihlborgs Fastigheter AB's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for WIHL.XSTO; this is analysis, not investment advice.
Frequently asked
What is Wihlborgs Fastigheter AB's (WIHL.XSTO) intrinsic value?+
With Intrinsiqq's starting inputs, Wihlborgs Fastigheter AB's fair value is about kr 90.05 a share, based on its earnings per share. That assumes earnings per share of kr 7.11 grows about 4.9% a year for 5 years, the stock then trades at 13.5 times earnings, and you want a 10.0% yearly return. On its other figures: free cash flow kr 87.01, revenue kr 107.19, dividends kr 62.65. Every input can be changed on the page; the result is a model, not a forecast.
Is Wihlborgs Fastigheter AB overvalued?+
At kr 70.48, the price is 22% below that fair value of kr 90.05, and buying at today's price would return about 14.9% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from company filings, not investment advice.
What growth does the Wihlborgs Fastigheter AB valuation assume?+
Earnings per share grows about 4.9% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at a default.
What is a good margin of safety for Wihlborgs Fastigheter AB?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at kr 67.53. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Real Estate Services · Pick stocks to compare with WIHL.XSTO
Held by ETFs
WIHL.XSTO is in 25 US ETFs. The largest of them, with WIHL.XSTO's weight in each:
Vanguard FTSE Europe ETFVGK0.01%of the fund
Avantis International Small Cap Value ETFAVDV0.01%of the fund
iShares MSCI EAFE Small-Cap ETFSCZ0.05%of the fund
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing WIHL.XSTO
A free account gives you 10 stocks a day, a watchlist and price alerts.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.