Wihlborgs Fastigheter AB (CHIX:WIHLS) Intrinsic Value: Projected FCF: kr127.60 (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:WIHLS Wihlborgs Fastigheter AB CHIX:WIHLS
67 GF Score
Price kr78.65
GF Value kr106.54
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Wihlborgs Fastigheter AB Intrinsic Value: Projected FCF?

Wihlborgs Fastigheter AB CHIX:WIHLS 67 Intrinsic Value: Projected FCF is kr127.60 as of Aug. 30, 2026. GuruFocus rates CHIX:WIHLS with a GF Score™ of 67/100 and a GF Value™ of kr106.54 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,270 Real Estate companies, Wihlborgs Fastigheter AB ranks better than 51.42% 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), Wihlborgs Fastigheter AB's Intrinsic Value: Projected FCF is kr127.60. The stock price of Wihlborgs Fastigheter AB is kr78.65. Therefore, Wihlborgs Fastigheter AB's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

CHIX:WIHLs' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.55   Med: 0.71   Max: 1
Current: 0.62

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Wihlborgs Fastigheter AB was 1.00. The lowest was 0.55. And the median was 0.71.

CHIX:WIHLs's Price-to-Projected-FCF is ranked better than
51.42% of 1270 companies
in the Real Estate industry
Industry Median: 0.63 vs CHIX:WIHLs: 0.62

Wihlborgs Fastigheter AB  (CHIX:WIHLs) 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.

Wihlborgs Fastigheter 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
=78.65/128.08922658594
=0.61

* 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.


Wihlborgs Fastigheter AB Intrinsic Value: Projected FCF Related Terms


Wihlborgs Fastigheter AB Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Wihlborgs Fastigheter 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.

Wihlborgs Fastigheter AB Intrinsic Value: Projected FCF Chart

Wihlborgs Fastigheter 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 125.09 166.92 110.61 122.23 130.10

Wihlborgs Fastigheter 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 115.31 133.49 130.10 127.92 141.80

CHIX:WIHLS vs CBRE, BEKE, JLL: Intrinsic Value: Projected FCF Comparison

For the Real Estate Services subindustry, Wihlborgs Fastigheter 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.


Wihlborgs Fastigheter AB Price-to-Projected-FCF vs Real Estate Industry

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

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


CHIX:WIHLS
67GF Score
Wihlborgs Fastigheter AB CHIX:WIHLS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wihlborgs Fastigheter 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 Wihlborgs Fastigheter AB's Free Cash Flow(6 year avg) = kr1,860.00.

Wihlborgs Fastigheter 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)
=(10.770154119158*1860+24182*0.8)/307.427
=128.09

* 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 kr127.60 mean?
Wihlborgs Fastigheter AB (CHIX:WIHLS) has a Intrinsic Value: Projected FCF of kr127.60 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 Wihlborgs Fastigheter AB and its competitors. According to the industry distribution chart, Wihlborgs Fastigheter AB ranks #617 out of 1270 companies in the Real Estate industry, placing it in the top 48.6%.
Is Wihlborgs Fastigheter AB's Intrinsic Value: Projected FCF too high?
Wihlborgs Fastigheter AB's current Intrinsic Value: Projected FCF is kr127.60. Based on the distribution chart, Wihlborgs Fastigheter AB ranks #617 out of 1270 companies in the Real Estate industry, which is above the industry midpoint. Overall, Wihlborgs Fastigheter AB has a GF Score™ of 67/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Wihlborgs Fastigheter AB's Intrinsic Value: Projected FCF compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Wihlborgs Fastigheter AB ranks #617 out of 1270 companies for Intrinsic Value: Projected FCF. This puts Wihlborgs Fastigheter AB in the upper 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 1,270 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 Wihlborgs Fastigheter 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. Wihlborgs Fastigheter AB's current Intrinsic Value: Projected FCF is kr127.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wihlborgs Fastigheter AB stock overvalued right now?
Based on GuruFocus' analysis, Wihlborgs Fastigheter AB (CHIX:WIHLS) is currently considered Possible Value Trap. The stock's GF Value™ is kr106.54, compared to a current price of kr78.65 — trading 26.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is kr127.60. Wihlborgs Fastigheter AB's overall GF Score™ is 67/100 with 5 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 Wihlborgs Fastigheter AB (CHIX:WIHLS), the current Intrinsic Value: Projected FCF is kr127.60 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 Wihlborgs Fastigheter AB (CHIX:WIHLS) Overvalued in 2026?

Based on GuruFocus' analysis, Wihlborgs Fastigheter AB stock appears to be undervalued. The current stock price of kr78.65 is trading 26.2% below its estimated GF Value™ of kr106.54. GuruFocus considers Wihlborgs Fastigheter AB to be Possible Value Trap.

Key valuation signals for CHIX:WIHLS:

  • Intrinsic Value: Projected FCF: kr127.60
  • GF Value™: kr106.54 vs. price of kr78.65 (26.2% below fair value)
  • GF Score™: 67/100 with 5 warning signs

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


Wihlborgs Fastigheter AB Business Description

Other Exchanges WIHL:Sweden0A0I:UK
Address Box 97, Malmo, SWE, SE-201 20
Wihlborgs Fastigheter AB is a property company that operates in commercial properties based in Sweden. Its portfolio consists of commercial properties in the Oresund region, located in Malmo, Helsingborg, Lund, and Copenhagen. The company manages the property portfolio by acquisition, development, and sale of properties. The company generates the majority of its revenue from Rental income. The business comprises two divisions, namely the property management division, which monitors the local market conditions and organizes the property portfolio geographically, and the project development operation, which is involved in new-build and redevelopment projects, procurement, and follow-up procedures.
67GF Score

Get the complete analysis for CHIX:WIHLS

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

kr78.65
Price
kr106.54
GF Value