Atrium Ljungberg AB (publ) (ATRLJ-B) fair value: what the stock is really worth
As of Oct 20, 2026: fair value (intrinsic value) of Atrium Ljungberg AB (publ) stock SEK 22.92, price SEK 21.00, upside +9.1%, quality 58 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range kr 20.65 – kr 47.74 · fair‑value band kr 16.11 – kr 26.85 · the kr 21.00 price screens below the kr 22.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow Atrium Ljungberg AB (publ) in your weekly email
Every Wednesday you see whether Atrium Ljungberg AB (publ) is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Atrium Ljungberg AB (publ) owns, develops, and manages real estate properties in Sweden. It focuses on developing urban environments for offices and retail, residential units, culture, healthcare, house restaurants, service, and education facilities, as well as tenant-owned dwellings.
Show moreShow less
The company's property portfolio and project portfolio are located in the regions of Stockholm, Uppsala, Gothenburg, and Malmö. Atrium Ljungberg AB (publ) was founded in 1946 and is based in Nacka, Sweden.
Stock analysis
Atrium Ljungberg AB (publ) (ATRLJ-B) currently trades at kr 21.00, while our model-based Fair Value estimate is kr 22.92, so the stock looks roughly fairly valued today (gap 8.4%).
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of kr 29.11 per share, and 5 of the 12 models we run sit above the kr 21.00 price.
Bear case: the DCF Models group reads lowest at kr 5.21, and 7 of the 12 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 16.11 (bear) to kr 26.85 (bull), the price of kr 21.00 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Atrium Ljungberg AB (publ) reported revenue of 3.4B SEK in FY2025 versus 3.1B SEK in FY2021, a compound +2.9%/yr. Reported net income was 823M SEK in FY2025, compounding −31.6%/yr from FY2021.
Key figures
Market cap 13.3B SEK (≈ $1.3B) Small · P/E ratio 25.1 · P/S ratio 3.55 · EPS (TTM) kr 0.9100 · Dividend yield 3.4% · Net margin 15.3% · Return on equity 2.0% · Return on assets (EBIT) 4.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 40% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 6% fair-value upside, at 9%, ATRLJ-B screens cheaper than that median.
Fair Value models
Bearkr 16.11Fair Value kr 22.92Bullkr 26.85
Price kr 21.00 · Upside +9.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 0.1525 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.2%
Start year 2020 (pandemic). Over 10 years: +3.4% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−32.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−36.2%
Dividend (yield on the price)3.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−42.9% vs −12.6%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.44% → 59%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +22.4% a year for the price and −1.4% for the forecasts.
Compare Atrium Ljungberg AB (publ) with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Development · 573 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Top 25%
Fair Value upside+9.1% · Below median
Profitability
Return on equity (12 months)2.0% · Below median
Return on assets1.3% · Below median
Net margin (12 months)15.3% · Above median
Operating margin (12 months)57.8% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)7.5% · Above median
Dividend yield (12 months)3.4% · Above median
Balance sheet
Debt / equity0.72× · Above median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Atrium Ljungberg AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/ATRLJ-B
Frequently asked questions
Is Atrium Ljungberg AB (publ) (ATRLJ-B) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of kr 22.92 versus a price of kr 21.00, about +9% upside (fairly valued).
What is the fair value of ATRLJ-B?
Our model-based fair value for Atrium Ljungberg AB (publ) is kr 22.92 (as of Oct 2, 2026), built from audited fundamentals. The current price: kr 21.00.
What is the quality score of ATRLJ-B?
Atrium Ljungberg AB (publ) has a Quality Score of 58/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Atrium Ljungberg AB (publ) (ATRLJ-B)?
Our model-based price target is the fair value of kr 22.92 (as of Oct 2, 2026) from 14 valuation models. Cautious scenario kr 16.11, optimistic scenario kr 26.85. It is a calculation from audited fundamentals, not an analyst target.
What is the Atrium Ljungberg AB (publ) stock forecast for 2026?
Our models put fair value at kr 22.92, about +9% upside versus a price of kr 21.00 (fairly valued). Cautious scenario kr 16.11, optimistic scenario kr 26.85. The calculation is refreshed regularly with new filings.
What is the revenue of Atrium Ljungberg AB (publ) (ATRLJ-B)?
Atrium Ljungberg AB (publ) reported trailing-twelve-month revenue of about 3.7B SEK (latest available figure, as of Oct 2, 2026).
Does Atrium Ljungberg AB (publ) pay a dividend?
Atrium Ljungberg AB (publ) currently shows a dividend yield of 3.43% relative to its recent price (as of Oct 2, 2026).
What growth is priced into Atrium Ljungberg AB (publ) (ATRLJ-B)?
For today's price to be fair in a discounted-cash-flow model, Atrium Ljungberg AB (publ) would have to grow free cash flow by +24.8 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.2 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of ATRLJ-B use?
Our models discount Atrium Ljungberg AB (publ) at 11.9 %: a base by market capitalisation (small), damped by beta 1.31, country premium for Sweden. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Atrium Ljungberg AB (publ) that is +24.8 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Atrium Ljungberg AB (publ) (ATRLJ-B) delivered so far?
Over the past 5 years revenue at Atrium Ljungberg AB (publ) grew +4.2 % a year. The price currently implies +24.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Atrium Ljungberg AB (publ) (ATRLJ-B) growing?
The median revenue growth in the sector is +2.3 % a year. That is the yardstick for the growth priced into Atrium Ljungberg AB (publ) (+24.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The free-cash-flow yield on the price is 8.86 %: that much free cash flow Atrium Ljungberg AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Atrium Ljungberg AB (publ) (ATRLJ-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Atrium Ljungberg AB (publ) it is kr 22.92 per share (as of Oct 2, 2026), against a price of kr 21.00. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Atrium Ljungberg AB (publ) stock overvalued or undervalued in 2026?
As of Oct 2, 2026, ATRLJ-B trades below its calculated fair value: price kr 21.00, fair value kr 22.92, a gap of about +9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ATRLJ-B?
No. The price is what the market pays today (kr 21.00); the fair value is what the company's own numbers justify (kr 22.92). For Atrium Ljungberg AB (publ) the two are kr 1.92 per share apart. That gap is exactly why we show both numbers side by side.
How much is Atrium Ljungberg AB (publ) worth?
The market values Atrium Ljungberg AB (publ) at about 13.3B SEK (market capitalisation, as of Oct 2, 2026). Per share that is kr 21.00; our models calculate a fair value of kr 22.92 per share.
What do the bullish and bearish scenarios say about ATRLJ-B?
Our models span a range for Atrium Ljungberg AB (publ): cautious scenario kr 16.11, base kr 22.92, optimistic kr 26.85 per share (as of Oct 2, 2026, price kr 21.00). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ATRLJ-B?
Atrium Ljungberg AB (publ) trades at a price-to-earnings ratio of 25.1 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 22.92 is built from several models across several years. Other multiples: PEG 11.4, P/B 0.5, P/S 3.5, EV/EBITDA 16.5.
What is the PEG ratio of ATRLJ-B?
The PEG ratio of Atrium Ljungberg AB (publ) is 11.41 (P/E divided by earnings growth, as of Oct 2, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Atrium Ljungberg AB (publ) (ATRLJ-B)?
Balance-sheet figures for Atrium Ljungberg AB (publ) (as of Oct 2, 2026): return on equity 2.0%, debt of 0.72 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is ATRLJ-B from its 52-week high?
Atrium Ljungberg AB (publ) trades at kr 21.00, about 40% below its 52-week high of kr 35.20 and 2% above the low of kr 20.65 (as of Oct 20, 2026). Distance from the high says nothing about value: that is what the fair value of kr 22.92 is for.
Which stocks are comparable to Atrium Ljungberg AB (publ)?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, Vinhomes Joint Stock Company, CK Asset Holdings, DLF Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Atrium Ljungberg AB (publ) stock attractive at the current price?
The data as of Oct 2, 2026: price kr 21.00, calculated fair value kr 22.92 (+9%), Quality Score 58/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ATRLJ-B calculated?
We run Atrium Ljungberg AB (publ) through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 22.92, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9 % above its aggregate fair value. Atrium Ljungberg AB (publ) currently trades 8 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The closing price on Oct 20, 2026 was kr 21.00. Our model-based fair value is kr 22.92, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Atrium Ljungberg AB (publ) right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Atrium Ljungberg AB (publ) (ATRLJ-B) come from?
Earnings per share at Atrium Ljungberg AB (publ) grew −10.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.3 %, EBIT margin +0.4 %, tax rate −0.2 %, residual (interest, one-offs) −12.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Atrium Ljungberg AB (publ)
How large is the market capitalisation of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The market capitalisation of Atrium Ljungberg AB (publ) is 13.3B SEK (≈ $1.3B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The price-to-sales ratio of Atrium Ljungberg AB (publ) is 3.55 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Atrium Ljungberg AB (publ) (ATRLJ-B)?
Earnings per share at Atrium Ljungberg AB (publ) are kr 0.9100 (price ÷ EPS = P/E 25.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The dividend yield of Atrium Ljungberg AB (publ) is 3.4% (payout 79.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The net margin of Atrium Ljungberg AB (publ) is 15.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The return on equity (ROE) of Atrium Ljungberg AB (publ) is 2.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Atrium Ljungberg AB (publ) (ATRLJ-B)?
On an EBIT basis the return on assets of Atrium Ljungberg AB (publ) is 4.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Atrium Ljungberg AB (publ) (ATRLJ-B)?
The operating margin of Atrium Ljungberg AB (publ) is 57.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Atrium Ljungberg AB (publ) (ATRLJ-B)?
Revenue at Atrium Ljungberg AB (publ) is growing +7.5% versus a year earlier (3y avg +3.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Atrium Ljungberg AB (publ) (ATRLJ-B)?
Earnings per share at Atrium Ljungberg AB (publ) are growing −55.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Atrium Ljungberg AB (publ) (ATRLJ-B) carry?
The net debt of Atrium Ljungberg AB (publ) is 29.2B SEK (fiscal year 2025, ≈ 24.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Atrium Ljungberg AB (publ) in the live analysis
One click puts Atrium Ljungberg AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 2, 2026