Castellum AB (CHIX:CASTS) Intrinsic Value: Projected FCF: kr209.67 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:CASTS Castellum AB CHIX:CASTS
66 GF Score
Price kr133.20
GF Value kr115.94
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Castellum AB Intrinsic Value: Projected FCF?

Castellum AB CHIX:CASTS 66 Intrinsic Value: Projected FCF is kr209.67 as of Aug. 30, 2026. GuruFocus rates CHIX:CASTS with a GF Score™ of 66/100 and a GF Value™ of kr115.94 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,273 Real Estate companies, Castellum AB ranks worse than 50.67% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Castellum AB's Intrinsic Value: Projected FCF is kr209.67. The stock price of Castellum AB is kr133.20. Therefore, Castellum AB's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Castellum AB's Intrinsic Value: Projected FCF or its related term are showing as below:

CHIX:CASTs' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.43   Med: 0.77   Max: 1.11
Current: 0.64

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Castellum AB was 1.11. The lowest was 0.43. And the median was 0.77.

CHIX:CASTs's Price-to-Projected-FCF is ranked worse than
50.67% of 1273 companies
in the Real Estate industry
Industry Median: 0.63 vs CHIX:CASTs: 0.64

Castellum AB  (CHIX:CASTs) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Castellum AB's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=133.20/210.1420245723
=0.63

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Castellum AB Intrinsic Value: Projected FCF Related Terms


Castellum AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Castellum AB's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Castellum AB Intrinsic Value: Projected FCF Chart

Castellum AB Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 264.17 285.99 174.23 199.39 196.24

Castellum AB Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 197.61 201.87 196.24 202.58 208.53

Castellum AB Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Development subindustry, Castellum AB's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Castellum AB Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Castellum AB's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Castellum AB's Price-to-Projected-FCF falls into.


CHIX:CASTS
66GF Score
Castellum AB CHIX:CASTS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Castellum AB Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Castellum AB's Free Cash Flow(6 year avg) = kr3,831.84.

Castellum AB's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*3831.84+75939*0.8)/462.695
=210.14

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of kr209.67 mean?
Castellum AB (CHIX:CASTS) has a Intrinsic Value: Projected FCF of kr209.67 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Castellum AB and its competitors. According to the industry distribution chart, Castellum AB ranks #645 out of 1273 companies in the Real Estate industry, placing it in the top 50.7%.
Is Castellum AB's Intrinsic Value: Projected FCF too high?
Castellum AB's current Intrinsic Value: Projected FCF is kr209.67. Based on the distribution chart, Castellum AB ranks #645 out of 1273 companies in the Real Estate industry, which is below the industry midpoint. Overall, Castellum AB has a GF Score™ of 66/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Castellum AB's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Castellum AB ranks #645 out of 1273 companies for Intrinsic Value: Projected FCF. This places Castellum AB in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,273 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Castellum AB and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Castellum AB's current Intrinsic Value: Projected FCF is kr209.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Castellum AB stock overvalued right now?
Based on GuruFocus' analysis, Castellum AB (CHIX:CASTS) is currently considered Modestly Overvalued. The stock's GF Value™ is kr115.94, compared to a current price of kr133.20 — trading 14.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is kr209.67. Castellum AB's overall GF Score™ is 66/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Castellum AB (CHIX:CASTS), the current Intrinsic Value: Projected FCF is kr209.67 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Castellum AB (CHIX:CASTS) Overvalued in 2026?

Based on GuruFocus' analysis, Castellum AB stock appears to be overvalued. The current stock price of kr133.20 is trading 14.9% above its estimated GF Value™ of kr115.94. GuruFocus considers Castellum AB to be Modestly Overvalued.

Key valuation signals for CHIX:CASTS:

  • Intrinsic Value: Projected FCF: kr209.67
  • GF Value™: kr115.94 vs. price of kr133.20 (14.9% above fair value)
  • GF Score™: 66/100 with 6 warning signs

No single metric tells the full story. See the CHIX:CASTS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Castellum AB Business Description

Other Exchanges CWQXF:USACAST:Sweden0GT1:UK
Address Lilla Bommen 5 C, Box 2269, Gothenburg, SWE, 403 14
Castellum AB is a Swedish property company that owns, manages, and develops commercial properties in growth cities. The Company holds properties mainly in Sweden, with additional presence in Denmark and Finland. Its operating segments are organized by geographical areas: Stockholm; West (Greater Gothenburg, including Boras); Central (Orebro, Linkoping, Norrkoping, Jonkoping, and Vaxjo); Malardalen (Uppsala and Vasteras); Oresund (Malmo, Lund, Helsingborg, and Copenhagen); and Finland.
66GF Score

Get the complete analysis for CHIX:CASTS

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr133.20
Price
kr115.94
GF Value