Valuation Titania Holding AB

Equities

Delayed Nasdaq Stockholm Other stock markets 20:39:26 11/03/2026 HKT			5-day change	1st Jan Change
8.000 ^SEK	-2.91%		-4.08%	-2.68%

03-09	Titania secures detailed development plan approval in Nacka	FW
02-23	K-Fastigheter Sells SEK175 Million Project Property in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,644	518.8	300.3	557.7	682.2	682.2	-
Change	-	-68.45%	-42.12%	85.71%	22.33%	0%	-
Enterprise Value (EV) ¹	2,113	518.8	1,762	2,500	3,994	4,520	5,162
Change	-	-75.45%	239.65%	41.88%	59.76%	13.17%	14.2%
P/E ratio	11.3x	-3.9x	-10x	1.67x	1.37x	2.32x	2.48x
PBR	1.87x	-	0.41x	0.45x	0.41x	0.35x	0.31x
PEG	-	0x	0.1x	-0x	0x	-0.1x	-0.38x
Capitalization / Revenue	-104x	-	4.66x	7.59x	6.45x	0.59x	1.06x
EV / Revenue	-133x	-	27.3x	34x	44.4x	3.92x	8x
EV / EBITDA	-	-	-9.44x	29.9x	148x	11.6x	17.8x
EV / EBIT	11.2x	-	-8.95x	32.7x	235x	11.9x	18.4x
EV / FCF	-9.84x	-	-2.68x	-5.06x	-4.54x	-8.17x	-8.04x
FCF Yield	-10.2%	-	-37.3%	-19.8%	-22%	-12.2%	-12.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	2.03	-1.86	-0.42	4.67	6	3.55	3.32
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	-15.83	-	64.48	73.51	91.06	1,153	645
EBITDA ¹	-	-	-186.6	83.58	25.9	389	290
EBIT ¹	189.2	-	-197	76.55	16.47	380	281
Net income ¹	103.8	-132.7	-29.68	349.9	439.6	254	237
Net Debt ¹	468.6	-	1,462	1,942	3,312	3,838	4,480
Reference price ²	23.000	7.256	4.200	7.800	8.240	8.240	8.240
Nbr of stocks (in thousands)	71,500	71,500	71,500	71,500	82,797	82,797	-
Announcement Date	25/2/22	24/2/23	23/2/24	20/2/25	19/2/26	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TITANIA HOLDING AB	1.58x	44.38x	147.94x	-	74.63M
SUN HUNG KAI PROPERTIES LIMITED	17.88x	5.32x	14.84x	2.8%	51.67B
MITSUBISHI ESTATE CO., LTD.	27.03x	4.93x	20.7x	0.94%	37.71B
MITSUI FUDOSAN CO., LTD.	19.86x	3.61x	17.88x	1.76%	33.91B
EMAAR PROPERTIES	5.38x	0.59x	1.18x	7.93%	30.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21.46x	7.93x	22.49x	0.88%	29.13B
CHINA RESOURCES LAND LIMITED	8.09x	1.22x	6.65x	4.41%	27.89B
ALPHA DHABI HOLDING	15.9x	1.01x	6.7x	2.34%	22.08B
CK ASSET HOLDINGS LIMITED	13.02x	3.1x	10.71x	3.67%	21.41B
Average	14.47x	8.01x	27.68x	3.09%	28.28B
Weighted average by Cap.	16.74x	3.77x	13.43x	2.99%