As of 2025-11-13, the Intrinsic Value of Kalleback Property Invest AB (KAPIAB.ST) is 302.46 SEK. This KAPIAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 203.00 SEK, the upside of Kalleback Property Invest AB is 49.00%.
The range of the Intrinsic Value is 214.84 - 461.57 SEK
Based on its market price of 203.00 SEK and our intrinsic valuation, Kalleback Property Invest AB (KAPIAB.ST) is undervalued by 49.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 214.84 - 461.57 | 302.46 | 49.0% |
| DCF (Growth 10y) | 284.04 - 569.33 | 385.67 | 90.0% |
| DCF (EBITDA 5y) | 152.70 - 250.33 | 219.87 | 8.3% |
| DCF (EBITDA 10y) | 223.89 - 348.79 | 302.68 | 49.1% |
| Fair Value | 490.54 - 490.54 | 490.54 | 141.65% |
| P/E | 164.82 - 240.27 | 193.90 | -4.5% |
| EV/EBITDA | 113.26 - 229.41 | 172.48 | -15.0% |
| EPV | 178.01 - 287.64 | 232.82 | 14.7% |
| DDM - Stable | 195.72 - 466.16 | 330.94 | 63.0% |
| DDM - Multi | 285.33 - 517.11 | 366.63 | 80.6% |
| Market Cap (mil) | 740.95 |
| Beta | -0.17 |
| Outstanding shares (mil) | 3.65 |
| Enterprise Value (mil) | 1,146.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.90% |
| Cost of Debt | 4.36% |
| WACC | 4.94% |