Logistri Fastighets AB ser. B (LOGIST-B) fair value: what the stock is really worth
As of Sep 30, 2026: fair value (intrinsic value) of Logistri Fastighets AB ser. B stock SEK 28.97, price SEK 14.45, upside +100.5%, quality 55 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value 30%+ above price?Yes
Quality 50+?Yes
In an uptrend?Unknown
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 25, 2026.
How to read this chart
3‑month range kr 13.98 – kr 15.00 · fair‑value band kr 15.57 – kr 40.42 · the kr 14.45 price screens below the kr 28.97 fair value. As of Oct 25, 2026.
Follow Logistri Fastighets AB ser. B in your weekly email
Every Wednesday you see whether Logistri Fastighets AB ser. B 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.
Logistri Fastighets AB (publ), a specialized property company, owns, invests, develops, and manages warehouses, logistics, and industrial properties in Sweden. The company was incorporated in 2017 and is headquartered in Stockholm, Sweden.
Stock analysis
Logistri Fastighets AB ser. B (LOGIST-B) currently trades at kr 14.45, while our model-based Fair Value estimate is kr 28.97, implying the stock looks roughly 50.1% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of kr 35.73 per share, and 8 of the 12 models we run sit above the kr 14.45 price.
Bear case: the Dividend Discount group reads lowest at kr 6.51, and 4 of the 12 models stay below the price. Data coverage for this calculation is high.
Scenario range: kr 15.57 (bear) to kr 40.42 (bull), the price of kr 14.45 sits below 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 55/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Logistri Fastighets AB ser. B reported revenue of 184M SEK in FY2025 versus 106M SEK in FY2022, a compound +20.3%/yr. Reported net income was 135M SEK in FY2025, compounding +64.8%/yr from FY2022.
Key figures
Market cap 1.4B SEK (≈ $141M) Micro · P/E ratio 16.1 · P/S ratio 11.8 · EPS (TTM) kr 0.9000 · Net margin 73.6% · Return on equity 6.1% · Return on assets (EBIT) 4.7% · Operating margin 135%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 71 out of 100 (medium confidence).
What moves the price
For context, the median of 10 Real Estate peers we cover trades at −12% fair-value upside, at 100%, LOGIST-B screens cheaper than that median.
Fair Value models
Bearkr 15.57Fair Value kr 28.97Bullkr 40.42
Price kr 14.45 · Upside +100.5%
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.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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+36.1%
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.
+20.3%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
≈ +4.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.7%
Dividend (yield on the price)0.0%
⚠ Rate on operating basis: 2025 sits 59% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+13.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +11.3% a year for the price.
Compare Logistri Fastighets AB ser. B 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 Services · 525 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+100.5% · Above median
Profitability
Return on equity (12 months)6.1% · Above median
Return on assets4.0% · Above median
Net margin (12 months)45.9% · Top 25%
Operating margin (12 months)135.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)25.5% · Top 25%
Dividend yield (12 months)35.7% · Top 25%
Balance sheet
Debt / equity1.02× · Highest 25%
Valuation Multiplesvs Real Estate Services 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). "Logistri Fastighets AB ser. B Fair Value". https://www.fairvalue-calculator.com/stock/LOGIST-B
Frequently asked questions
Is Logistri Fastighets AB ser. B (LOGIST-B) overvalued or undervalued?
As of Oct 25, 2026, our model estimates a fair value of kr 28.97 versus the last price from Sep 30, 2026 of kr 14.45, about +100% upside (undervalued).
What is the fair value of LOGIST-B?
Our model-based fair value for Logistri Fastighets AB ser. B is kr 28.97 (as of Oct 25, 2026), built from audited fundamentals. Last price (from Sep 30, 2026): kr 14.45.
What is the quality score of LOGIST-B?
Logistri Fastighets AB ser. B has a Quality Score of 55/100. 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 Logistri Fastighets AB ser. B (LOGIST-B)?
Our model-based price target is the fair value of kr 28.97 (as of Oct 25, 2026) from 12 valuation models. Cautious scenario kr 15.57, optimistic scenario kr 40.42. It is a calculation from audited fundamentals, not an analyst target.
What is the Logistri Fastighets AB ser. B stock forecast for 2026?
Our models put fair value at kr 28.97, about +100% upside versus the last price from Sep 30, 2026 of kr 14.45 (undervalued). Cautious scenario kr 15.57, optimistic scenario kr 40.42. The calculation is refreshed regularly with new filings.
What is the revenue of Logistri Fastighets AB ser. B (LOGIST-B)?
Logistri Fastighets AB ser. B reported trailing-twelve-month revenue of about 143M SEK (latest available figure, as of Oct 25, 2026).
What growth is priced into Logistri Fastighets AB ser. B (LOGIST-B)?
For today's price to be fair in a discounted-cash-flow model, Logistri Fastighets AB ser. B would have to grow free cash flow by +13.5 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +20.3 % per year. As of Oct 25, 2026.
What discount rate (WACC) does the fair value of LOGIST-B use?
Our models discount Logistri Fastighets AB ser. B at 11.0 %: a base by market capitalisation (micro), damped by beta 0.46, 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 Logistri Fastighets AB ser. B that is +13.5 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Logistri Fastighets AB ser. B (LOGIST-B) delivered so far?
Over the past 3 years revenue at Logistri Fastighets AB ser. B grew +20.3 % a year. The price currently implies +13.5 % 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 Logistri Fastighets AB ser. B (LOGIST-B) growing?
The median revenue growth in the sector is +2.4 % a year. That is the yardstick for the growth priced into Logistri Fastighets AB ser. B (+13.5 % 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 Logistri Fastighets AB ser. B (LOGIST-B)?
The free-cash-flow yield on the price is 9.11 %: that much free cash flow Logistri Fastighets AB ser. B produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Logistri Fastighets AB ser. B (LOGIST-B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Logistri Fastighets AB ser. B it is kr 28.97 per share (as of Oct 25, 2026), against a price of kr 14.45. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Logistri Fastighets AB ser. B stock overvalued or undervalued in 2026?
As of Oct 25, 2026, LOGIST-B trades below its calculated fair value: price kr 14.45, fair value kr 28.97, a gap of about +100% (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 LOGIST-B?
No. The price is what the market pays today (kr 14.45); the fair value is what the company's own numbers justify (kr 28.97). For Logistri Fastighets AB ser. B the two are kr 14.52 per share apart. That gap is exactly why we show both numbers side by side.
How much is Logistri Fastighets AB ser. B worth?
The market values Logistri Fastighets AB ser. B at about 1.4B SEK (market capitalisation, as of Oct 25, 2026). Per share that is kr 14.45; our models calculate a fair value of kr 28.97 per share.
What do the bullish and bearish scenarios say about LOGIST-B?
Our models span a range for Logistri Fastighets AB ser. B: cautious scenario kr 15.57, base kr 28.97, optimistic kr 40.42 per share (as of Oct 25, 2026, price kr 14.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of LOGIST-B?
Logistri Fastighets AB ser. B trades at a price-to-earnings ratio of 16.1 (as of Oct 25, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 28.97 is built from several models across several years. Other multiples: P/B 0.9, P/S 9.7, EV/EBITDA 20.2.
How solid is the balance sheet of Logistri Fastighets AB ser. B (LOGIST-B)?
Balance-sheet figures for Logistri Fastighets AB ser. B (as of Oct 25, 2026): return on equity 6.1%, debt of 1.02 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
Which stocks are comparable to Logistri Fastighets AB ser. B?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties 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 Logistri Fastighets AB ser. B stock attractive at the current price?
The data as of Oct 25, 2026: price kr 14.45, calculated fair value kr 28.97 (+100%), Quality Score 55/100, from 12 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 LOGIST-B calculated?
We run Logistri Fastighets AB ser. B through 12 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 28.97, 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 13.4 % above its aggregate fair value. Logistri Fastighets AB ser. B currently trades 50 % 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 Logistri Fastighets AB ser. B (LOGIST-B)?
The latest price we hold is from Sep 30, 2026 and stands at kr 14.45. Our model-based fair value is kr 28.97, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Logistri Fastighets AB ser. B right now?
The price is below even our cautious bear case (kr 15.57). The market is more pessimistic than our downside scenario. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (kr 15.57 to kr 40.42) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Logistri Fastighets AB ser. B
How large is the market capitalisation of Logistri Fastighets AB ser. B (LOGIST-B)?
The market capitalisation of Logistri Fastighets AB ser. B is 1.4B SEK (≈ $141M). 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 Logistri Fastighets AB ser. B (LOGIST-B)?
The price-to-sales ratio of Logistri Fastighets AB ser. B is 11.8 (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 Logistri Fastighets AB ser. B (LOGIST-B)?
Earnings per share at Logistri Fastighets AB ser. B are kr 0.9000 (price ÷ EPS = P/E 16.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Logistri Fastighets AB ser. B (LOGIST-B)?
The net margin of Logistri Fastighets AB ser. B is 73.6% (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 Logistri Fastighets AB ser. B (LOGIST-B)?
The return on equity (ROE) of Logistri Fastighets AB ser. B is 6.1% (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 Logistri Fastighets AB ser. B (LOGIST-B)?
On an EBIT basis the return on assets of Logistri Fastighets AB ser. B is 4.7% (avg 4y). 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 Logistri Fastighets AB ser. B (LOGIST-B)?
The operating margin of Logistri Fastighets AB ser. B is 135% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Logistri Fastighets AB ser. B (LOGIST-B)?
Revenue at Logistri Fastighets AB ser. B is growing +25.5% versus a year earlier (3y avg +20.3%). 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 Logistri Fastighets AB ser. B (LOGIST-B)?
Earnings per share at Logistri Fastighets AB ser. B are growing +4.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Logistri Fastighets AB ser. B (LOGIST-B) carry?
The net debt of Logistri Fastighets AB ser. B is 1.3B SEK (fiscal year 2025, ≈ 9.9 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 Logistri Fastighets AB ser. B in the live analysis
One click puts Logistri Fastighets AB ser. B on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 25, 2026