Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
kr 1.35
Intrinsic kr 1.80 · 25% MOS
Base-case summary
Our base-case DCF for Wihlborgs Fastigheter AB (publ) (WIHL.XSTO) projects 10 years of free cash flow growth at 2.4% for years 1–5 and 1.2% for years 6–10, anchored to 2.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from kr 1.9B in trailing free cash flow, this produces an intrinsic value of kr 1.80 per share. A 25% safety margin gives a fair value of kr 1.35.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
kr 1.9B
Cash & equivalents
kr 263M
Total debt
kr 33.4B
Shares outstanding
307M