EN DE

Wallenstam AB (WALL-B) Fair Value & Analysis

Real Estate · SE · Market cap 26.1B SEK (≈ $2.7B) · ISIN SE0017780133

What is Wallenstam AB really worth?

WA Wallenstam AB WALL-B · ST
Pricekr 40.66
Fair Valuekr 37.45
Upside−7.9%
Quality63/100

A solid business, currently priced close to our fair value of kr 37.45.

As of Aug 20, 2026, the fair value of Wallenstam AB is kr 37.45 per share against a price of kr 40.66, so the fair value sits 8% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Wallenstam AB for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 80.8% net margin
Low debt · generates free cash flow
Wide moat 66/100

Risks

!Mixed Growth (revenue 5y +8.9 %/yr)
!Mixed vs. peers (7/15)
!Weak on valuation: 23 out of 100
!Weak on future: 5 out of 100
!Weak on dividend: 27 out of 100

For context

·1.35% dividend yield
Evidence: High Range kr 28.09 – kr 53.15

Fair value as of: Aug 20, 2026

From 14 valuation models · updated 16 days ago

Share price −2.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (kr 28.09 to kr 53.15) 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.

Price vs Fair Value (5 years)

kr 79.24 kr 32.65 Fair Value kr 37.45 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range kr 32.65 – kr 79.24 · fair‑value band kr 28.09 – kr 53.15 · the kr 40.66 price screens above the kr 37.45 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wallenstam AB (WALL-B) currently trades at kr 40.66, while our model-based Fair Value estimate is kr 37.45, implying the stock looks roughly 8.6% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Real Estate sector. Bull case: the Multiples group reads highest at a median of kr 55.70 per share, and 6 of the 14 models we run sit above the kr 40.66 price. Bear case: the Growth DCF group reads lowest at kr 36.07, and 8 of the 14 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Wallenstam AB generated revenue of 3.3B SEK at a net margin of 74.1%. Revenue grew 3.1% year over year. It earns a return on equity of 7.6%. Net debt stands at 34.4B SEK. Fundamentals as of Aug 20, 2026

Our scenario range runs from kr 28.09 (bear case) to kr 53.15 (bull case); at kr 40.66, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −23% fair-value upside, at −8%, WALL-B screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly kr 2.41 per share, which is 6.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF best evidence kr 22.36 kr 37.18 kr 59.58 79
Growth DCF kr 22.88 kr 36.07 kr 54.87 77
Residual Income kr 47.39 kr 50.75 kr 57.23 76
All 14 models by family
DCF Models
FCF DCF best evidence kr 22.36 kr 37.18 kr 59.58 79
5Y Revenue Exit kr 22.02 kr 38.10 kr 58.49 71
5Y EBITDA Exit kr 30.84 kr 54.49 kr 81.94 74
10Y Revenue Exit kr 21.03 kr 35.70 kr 55.14 65
10Y EBITDA Exit kr 27.49 kr 47.04 kr 72.93 67
Multiples
P/S Multiple kr 28.09 kr 37.45 kr 46.82 58
P/B Multiple kr 57.66 kr 76.87 kr 96.09 55
EV/EBIT kr 51.41 kr 70.22 kr 89.03 66
EV/EBITDA kr 40.52 kr 55.70 kr 70.88 67
EV/Revenue kr 23.22 kr 35.32 kr 47.42 53
Asset-Based
NCAV (Graham) kr 28.49 kr 38.18 kr 56.99 54
Growth DCF
Growth DCF kr 22.88 kr 36.07 kr 54.87 77
Rev-Margin DCF kr 22.02 kr 38.14 kr 56.50 72
Economic Profit
Residual Income kr 47.39 kr 50.75 kr 57.23 76

Widest divergence: Multiples (kr 55.70) versus Growth DCF (kr 36.07). Highest evidence: FCF DCF (79).

Notify me when WALL-B reaches fair value

Put WALL-B on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 10.1 as of Jun 8, 2026
P/S ratio 7.89 P/E × margin
EPS (TTM) kr 3.80 price ÷ EPS = P/E 10.1
Dividend yield 1.4% payout 14.5%
Net margin 78.5% FY2025
Return on equity 7.6% TTM
More key figures
Profitability
Return on assets (EBIT) 1.7% avg 5y
Operating margin 57.2% TTM
Growth
Revenue (TTM) 3.3B SEK TTM
Revenue growth (YoY) +3.1% 3y avg +9.5%
EPS growth (YoY) −20.9%
Balance sheet & cash flow
Free cash flow 1.4B SEK FY2025
Net debt 34.4B SEK FY2025 · ≈ 24.9 yrs of FCF

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 59 · Market factors (momentum, volatility) 43

Profitability 36
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 32
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Wallenstam AB (publ) operates as a property company in Sweden. The company acquires, develops, builds, manages, rents, and sells residential and commercial properties. It's portfolio includes commercial properties and apartments in Stockholm, Gothenburg, and Uppsala.

Full company description

Wallenstam AB (publ) operates as a property company in Sweden. The company acquires, develops, builds, manages, rents, and sells residential and commercial properties. It's portfolio includes commercial properties and apartments in Stockholm, Gothenburg, and Uppsala. The company also owns and operates 53 wind turbines with a total installed output of 112 megawatts. The company was founded in 1944 and is headquartered in Gothenburg, Sweden.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wallenstam AB reported revenue of 3.3B SEK in FY2025 versus 2.3B SEK in FY2021, a compound +8.9%/yr. Reported net income was 2.6B SEK in FY2025, compounding −14.1%/yr from FY2021.

Growth Quality 74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.3B SEK
Latest YoY
+3.1%
Avg. revenue growth/yr (3Y) 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.
+9.5%
Avg. revenue growth/yr (5Y) 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.
+8.9%
Avg. revenue growth/yr (21Y) 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.
+5.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, EBIT basis) plus dividend yield: value created per share and year.
≈ −11.9% (approximate, leans on 2025) · in SEK
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−13.3%
Dividend yield1.4%
Trend 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.5Y −1.3% vs 10Y −0.4%, steady
Operating margin (EBIT) 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.133.2% (2020) → 59.4% (2025) · falling
Worst earnings drop137% (2023) (loss year, drop beyond 100%) · in SEK
⚠ Final year 2025 sits 179% above its own trend (e.g. a one-off disposal gain), so this rate uses the operating basis instead of reported profit
Revenue +8.9%/yr
FY21 2.3B SEK
FY22 2.5B SEK
FY23 2.7B SEK
FY24 3.2B SEK
FY25 3.3B SEK
Net income −14.1%/yr
FY21 4.7B SEK
FY22 1.1B SEK
FY23 −1.8B SEK
FY24 774M SEK
FY25 2.6B SEK
Character of growth · EPS growth decomposed (2014-2025) −2.7 % p.a.
Revenue per share +8.1 %

of which total revenue +7.8 % · buybacks/dilution +0.2 %

EBIT margin +4.1 %
Tax rate +0.5 %
Residual (interest, one-offs) −14.0 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch WALL-B: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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). "Wallenstam AB Fair Value". https://www.fairvalue-calculator.com/stock/WALL-B

Peer Group

Real Estate Services · 523 stocks

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.

Quality Score 64 · Top 25%
Fair Value upside −8% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 2% · Below median
Net margin (TTM) 81% · Top 25%
Operating margin (TTM) 57% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 1.4% · Bottom 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 10.1× · Cheaper than median
P/B 0.81× · Pricier than median
P/S (TTM) 7.94× · Pricier than 75% of peers
P/FCF 2.0× · Cheaper than median
EV/EBITDA 14.6× · Pricier than median
PEG 4.16× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE23 · sector 30
FUTURE5 · sector 11
PAST33 · sector 17
HEALTH95 · sector 84
DIVIDEND27 · sector 63

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
CBRE Group CBRE $148.74 $69.47 −53%
Vonovia SE VNA €19.85 €36.67 +85%
Cellnex Telecom, S.A CLNX €27.47 €25.46 −7%
KE Holdings BEKE $17.42 $6.57 −62%
Jones Lang LaSalle Incorporated JLL $378.01 $290.25 −23%
Swire Properties Limited 1972 HK$24.84 HK$5.12 −79%
CoStar Group CSGP $32.22 $4.64 −86%
China Resources Mixc Lifestyle Services Limited 1209 HK$39.84 HK$34.95 −12%
CapitaLand Investment Limited 9CI 2.66 SGD 0.4900 SGD −82%
Plaza S.A MALLPLAZA 4,040 CLP 4,571 CLP +13%

Compare Wallenstam AB with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Wallenstam AB (WALL-B) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of kr 37.45 versus a price of kr 40.66, about −8% upside (fairly valued).
What is the fair value of WALL-B?
Our model-based fair value for Wallenstam AB is kr 37.45 (as of Aug 20, 2026), built from audited fundamentals. The current price: kr 40.66.
What is the quality score of WALL-B?
Wallenstam AB has a Quality Score of 63/100. 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 revenue of Wallenstam AB (WALL-B)?
Wallenstam AB reported trailing-twelve-month revenue of about 3.3B SEK (latest available figure, as of Aug 20, 2026).
What is the net profit margin of WALL-B?
The net profit margin of Wallenstam AB is about 74.1%, meaning it keeps roughly 74.1% of revenue as net income. Based on the latest reported figures.
Does Wallenstam AB pay a dividend?
Wallenstam AB currently shows a dividend yield of about 1.35% relative to its recent price (as of Aug 20, 2026).
Free · no account needed

Watch Wallenstam AB in the live analysis

One click puts Wallenstam AB on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.