KLED.ST
Kungsleden AB
Price:  
120.4 
Kungsleden
Volume:  
452,880
Sweden | Real Estate Management & Development

KLED.ST DCF Valuation - Growth Exit 5Y

2.3 %
Upside

What is the DCF valuation of KLED.ST?

The Discounted Cash Flow (DCF) valuation of Kungsleden AB (KLED.ST) is 129.45 Kungsleden. With the latest stock price at 126.50 Kungsleden, the upside of Kungsleden AB based on DCF is 2.3%.

Is KLED.ST a buy or a sell?

Based on the latest price of 126.50 Kungsleden and our DCF valuation, Kungsleden AB (KLED.ST) is a buy. Buying KLED.ST stocks now will result in a potential gain of 2.3%.

Range Selected
WACC / Discount Rate4.7% - 6.5%5.6%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price41.78 - 693.9129.45
Upside-67.0% - 448.5%2.3%
126.50 Kungsleden
Stock Price
129.45 Kungsleden
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

KLED.ST DCF Valuation: Revenue & Expenses Forecast

(SEK in millions)Projections
12-202012-202112-202212-202312-202412-2025
Revenue2,5302,6302,7692,8852,9653,024
% Growth
4%4%5%4%3%2%
Cost of goods sold(787)(818)(861)(898)(922)(941)
% of Revenue31%31%31%31%31%31%
Selling, G&A expenses(87)(90)(95)(99)(102)(104)
% of Revenue3%3%3%3%3%3%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses404420442461473483
% of Revenue16%16%16%16%16%16%
Tax expense(424)(466)(491)(511)(525)(536)
Tax rate21%22%22%22%22%22%
Net profit1,6361,6761,7641,8381,8891,927
% Margin65%64%64%64%64%64%