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%.
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 Rate | 4.7% - 6.5% | 5.6% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 41.78 - 693.9 | 129.45 |
Upside | -67.0% - 448.5% | 2.3% |
(SEK in millions) | Projections | |||||
12-2020 | 12-2021 | 12-2022 | 12-2023 | 12-2024 | 12-2025 | |
Revenue | 2,530 | 2,630 | 2,769 | 2,885 | 2,965 | 3,024 |
% Growth | 4% | 4% | 5% | 4% | 3% | 2% |
Cost of goods sold | (787) | (818) | (861) | (898) | (922) | (941) |
% of Revenue | 31% | 31% | 31% | 31% | 31% | 31% |
Selling, G&A expenses | (87) | (90) | (95) | (99) | (102) | (104) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 404 | 420 | 442 | 461 | 473 | 483 |
% of Revenue | 16% | 16% | 16% | 16% | 16% | 16% |
Tax expense | (424) | (466) | (491) | (511) | (525) | (536) |
Tax rate | 21% | 22% | 22% | 22% | 22% | 22% |
Net profit | 1,636 | 1,676 | 1,764 | 1,838 | 1,889 | 1,927 |
% Margin | 65% | 64% | 64% | 64% | 64% | 64% |