Cibus Nordic Real Estate AB (publ) (CIBUS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cibus Nordic Real Estate AB (publ) stock SEK 261, price SEK 133, upside +97.1%, quality 42 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 of our 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. As of Nov 7, 2026.
How to read this chart
60‑month range kr 75.16 – kr 205.27 · fair‑value band kr 104.30 – kr 614.68 · the kr 132.50 price screens below the kr 261.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Cibus Nordic Real Estate AB (publ) in your weekly email
Every Wednesday you see whether Cibus Nordic Real Estate 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.
Cibus Nordic Real Estate AB (publ) is a real estate company listed on Nasdaq Stockholm Mid Cap. The company's business idea is to acquire, develop and manage high-quality properties in Europe with grocery retail chains as anchor tenants. The company currently owns more than 670 properties in Europe.
Show moreShow less
The largest tenants are Kesko, Tokmanni, Coop, S Group, Rema 1000, Salling, Lidl, Dagrofa and Carrefour.
Stock analysis
Cibus Nordic Real Estate AB (publ) (CIBUS) currently trades at kr 132.50, while our model-based Fair Value estimate is kr 261.20, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 285.78 per share, and 8 of the 14 models we run sit above the kr 132.50 price.
Bear case: the Asset-Based group reads lowest at kr 88.75, and 6 of the 14 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 104.30 (bear) to kr 614.68 (bull), the price of kr 132.50 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 42/100 (below-average quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cibus Nordic Real Estate AB (publ) reported revenue of €192M in FY2025 versus €93.8M in FY2021, a compound +19.7%/yr. Reported net income was €93.1M in FY2025, compounding +16.0%/yr from FY2021.
Key figures
Market cap 10.9B SEK (≈ $1.1B) Small · P/E ratio 10.4 · P/S ratio 5.05 · EPS (TTM) kr 12.71 · Dividend yield 7.5% · Net margin 48.4% · Return on equity 8.6% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −51% fair-value upside, at 97%, CIBUS screens cheaper than that median.
Fair Value models
Bearkr 104.30Fair Value kr 261.20Bullkr 614.68
Price kr 132.50 · Upside +97.1%
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 2.40 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+35.1%
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.
+15.8%
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.
+20.9%
Start year 2020 (pandemic)
Revenue growth 8 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.
+34.9%
’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.
+11.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.0%
Dividend (yield on the price)7.5%
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.76% → 75%
Growth Forecast
A lot of optimism in the price
The price assumes less 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).
+14.0%
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.
+3.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in EUR, euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +11.6% a year for the price and +1.2% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (5 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Cibus Nordic Real Estate 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 - Diversified · 114 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside+97.1% · Above median
Profitability
Return on equity (12 months)8.6% · Above median
Return on assets3.4% · Above median
Net margin (12 months)42.5% · Above median
Operating margin (12 months)77.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.4% · Above median
Dividend yield (12 months)7.5% · Top 25%
Balance sheet
Debt / equity1.52× · Highest 25%
Valuation Multiplesvs Real Estate - Diversified median · lower = cheaper
P/E (12 months)10.4× · Cheaper than median
P/B1.00× · Pricier than median
P/S (12 months)4.88× · Pricier than median
Price / free cash flow (fiscal year)7.7× · Cheaper than median
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). "Cibus Nordic Real Estate AB (publ) Fair Value". https://www.fairvalue-calculator.com/stock/CIBUS
Frequently asked questions
Is Cibus Nordic Real Estate AB (publ) (CIBUS) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 261.20 versus a price of kr 132.50, about +97% upside (undervalued).
What is the fair value of CIBUS?
Our model-based fair value for Cibus Nordic Real Estate AB (publ) is kr 261.20 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 132.50.
What is the quality score of CIBUS?
Cibus Nordic Real Estate AB (publ) has a Quality Score of 42/100. 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
Our model-based price target is the fair value of kr 261.20 (as of Nov 7, 2026) from 15 valuation models. Cautious scenario kr 104.30, optimistic scenario kr 614.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Cibus Nordic Real Estate AB (publ) stock forecast for 2026?
Our models put fair value at kr 261.20, about +97% upside versus a price of kr 132.50 (undervalued). Cautious scenario kr 104.30, optimistic scenario kr 614.68. The calculation is refreshed regularly with new filings.
What is the revenue of Cibus Nordic Real Estate AB (publ) (CIBUS)?
Cibus Nordic Real Estate AB (publ) reported trailing-twelve-month revenue of about €202M (latest available figure, as of Nov 7, 2026).
Does Cibus Nordic Real Estate AB (publ) pay a dividend?
Cibus Nordic Real Estate AB (publ) currently shows a dividend yield of 7.48% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Cibus Nordic Real Estate AB (publ) (CIBUS) and when is the ex-dividend date?
Cibus Nordic Real Estate AB (publ) pays a dividend of kr 9.91 per share a year, a dividend yield of 7.5%. The next ex-dividend date is Nov 25, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 79.3% of earnings. Free cash flow covers the dividend 1.74 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Cibus Nordic Real Estate AB (publ) (CIBUS)?
For today's price to be fair in a discounted-cash-flow model, Cibus Nordic Real Estate AB (publ) would have to grow free cash flow by +14.0 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +20.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of CIBUS use?
Our models discount Cibus Nordic Real Estate AB (publ) at 11.7 %: a base by market capitalisation (small), damped by beta 1.27, 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 Cibus Nordic Real Estate AB (publ) that is +14.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has Cibus Nordic Real Estate AB (publ) (CIBUS) delivered so far?
Over the past 5 years revenue at Cibus Nordic Real Estate AB (publ) grew +20.9 % a year. The price currently implies free-cash-flow growth of +14.0 % per 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 Cibus Nordic Real Estate AB (publ) (CIBUS) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Cibus Nordic Real Estate AB (publ) (+14.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cibus Nordic Real Estate AB (publ) (CIBUS)?
The free-cash-flow yield on the price is 13.06 %: that much free cash flow Cibus Nordic Real Estate AB (publ) produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cibus Nordic Real Estate AB (publ) (CIBUS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cibus Nordic Real Estate AB (publ) it is kr 261.20 per share (as of Nov 7, 2026), against a price of kr 132.50. It is the blended result of 15 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Cibus Nordic Real Estate AB (publ) stock overvalued or undervalued in 2026?
As of Nov 7, 2026, CIBUS trades below its calculated fair value: price kr 132.50, fair value kr 261.20, a gap of about +97% (undervalued). 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 CIBUS?
No. The price is what the market pays today (kr 132.50); the fair value is what the company's own numbers justify (kr 261.20). For Cibus Nordic Real Estate AB (publ) the two are kr 128.70 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cibus Nordic Real Estate AB (publ) worth?
The market values Cibus Nordic Real Estate AB (publ) at about 10.9B SEK (market capitalisation, as of Nov 7, 2026). Per share that is kr 132.50; our models calculate a fair value of kr 261.20 per share.
What do the bullish and bearish scenarios say about CIBUS?
Our models span a range for Cibus Nordic Real Estate AB (publ): cautious scenario kr 104.30, base kr 261.20, optimistic kr 614.68 per share (as of Nov 7, 2026, price kr 132.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CIBUS?
Cibus Nordic Real Estate AB (publ) trades at a price-to-earnings ratio of 10.4 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 261.20 is built from several models across several years. Other multiples: PEG 1.4, P/B 1.0, P/S 4.9, EV/EBITDA 15.9.
What is the PEG ratio of CIBUS?
The PEG ratio of Cibus Nordic Real Estate AB (publ) is 1.40 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Cibus Nordic Real Estate AB (publ) (CIBUS)?
Balance-sheet figures for Cibus Nordic Real Estate AB (publ) (as of Nov 7, 2026): return on equity 8.6%, debt of 1.52 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is CIBUS from its 52-week high?
Cibus Nordic Real Estate AB (publ) trades at kr 132.50, about 15% below its 52-week high of kr 156.56 and 12% above the low of kr 118.55 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of kr 261.20 is for.
Which stocks are comparable to Cibus Nordic Real Estate AB (publ)?
From the same area (Real Estate) we also value Swiss Prime Site AG, The Phoenix Mills Limited, Prestige Estates Projects Limited, Umm Al Qura for Development and Construction Company, 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 Cibus Nordic Real Estate AB (publ) stock attractive at the current price?
The data as of Nov 7, 2026: price kr 132.50, calculated fair value kr 261.20 (+97%), Quality Score 42/100, from 15 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 CIBUS calculated?
We run Cibus Nordic Real Estate AB (publ) through 15 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of kr 261.20 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Cibus Nordic Real Estate AB (publ) currently trades 49% 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
The closing price on Nov 6, 2026 was kr 132.50. Our model-based fair value is kr 261.20, about +97% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cibus Nordic Real Estate AB (publ) right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (kr 104.30 to kr 614.68). The outcome hinges heavily on assumptions, so read the point estimate with caution. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Cibus Nordic Real Estate AB (publ)
How large is the market capitalisation of Cibus Nordic Real Estate AB (publ) (CIBUS)?
The market capitalisation of Cibus Nordic Real Estate AB (publ) is 10.9B SEK (≈ $1.1B). 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
The price-to-sales ratio of Cibus Nordic Real Estate AB (publ) is 5.05 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cibus Nordic Real Estate AB (publ) (CIBUS)?
Earnings per share at Cibus Nordic Real Estate AB (publ) are kr 12.71 (price ÷ EPS = P/E 10.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cibus Nordic Real Estate AB (publ) (CIBUS)?
The dividend yield of Cibus Nordic Real Estate AB (publ) is 7.5% (payout 78.0%). 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
The net margin of Cibus Nordic Real Estate AB (publ) is 48.4% (fiscal year 2025). 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
The return on equity (ROE) of Cibus Nordic Real Estate AB (publ) is 8.6% (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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
On an EBIT basis the return on assets of Cibus Nordic Real Estate AB (publ) is 5.4% (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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
The operating margin of Cibus Nordic Real Estate AB (publ) is 77.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cibus Nordic Real Estate AB (publ) (CIBUS)?
Revenue at Cibus Nordic Real Estate AB (publ) is growing +13.4% versus a year earlier (3y avg +15.8%). 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 Cibus Nordic Real Estate AB (publ) (CIBUS)?
Earnings per share at Cibus Nordic Real Estate AB (publ) are growing +3.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cibus Nordic Real Estate AB (publ) (CIBUS) carry?
The net debt of Cibus Nordic Real Estate AB (publ) is €1.6B (fiscal year 2025, ≈ 12.1 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 Cibus Nordic Real Estate AB (publ) in the live analysis
One click puts Cibus Nordic Real Estate AB (publ) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026