Company Valuation: Peach Property Group AG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,027 276.7 238.1 409.2 349.3 264.8 - -
Change - -73.07% -13.95% 71.87% -14.64% -24.19% - -
Enterprise Value (EV) 1 2,400 1,767 1,665 1,396 1,293 1,085 1,009 997.7
Change - -26.39% -5.78% -16.16% -7.34% -16.07% -7.02% -1.14%
P/E 5.12x -17x -1.29x -1.53x -8.26x -27.2x 19.6x 17.2x
PBR 0.99x 0.26x 0.25x - 0.42x 0.35x 0.35x 0.34x
PEG - 0x -0x 0x 0.1x 0.4x -0x 1.2x
Capitalization / Revenue 2.58x 1.75x 1.83x 2.98x 1.71x 2.88x 3x 2.89x
EV / Revenue 6.03x 11.2x 12.8x 10.2x 6.33x 11.8x 11.4x 10.9x
EV / EBITDA 7.01x 39.1x -10.8x -11.9x -620x 79.4x 25.5x 20x
EV / EBIT 7.05x 40.8x -10.7x -11.8x -384x 80.7x 22.5x 19.7x
EV / FCF - -21.8x -193x - -29.9x 12.9x 14x 21.1x
FCF Yield - -4.59% -0.52% - -3.34% 7.74% 7.16% 4.73%
Dividend per Share 2 0.33 - - - - - - -
Rate of return 0.52% - - - - - - -
EPS 2 12.38 -0.9619 -8.921 -5.892 -0.7613 -0.175 0.2425 0.277
Distribution rate 2.67% - - - - - - -
Net sales 1 397.8 158.1 130.1 137.3 204.4 91.94 88.26 91.6
EBITDA 1 342.4 45.21 -153.9 -116.8 -2.085 13.68 39.55 49.81
EBIT 1 340.7 43.32 -155.9 -118.5 -3.365 13.46 44.87 50.73
Net income 1 190.6 -15.2 -181.1 -186.2 -34.9 -3.456 17.69 26.96
Net Debt 1 1,373 1,490 1,427 986.5 943.9 820.6 744.4 732.9
Reference price 2 63.400 16.400 11.480 9.000 6.290 4.760 4.760 4.760
Nbr of stocks (in thousands) 16,205 16,871 20,740 45,470 55,535 55,632 - -
Announcement Date 29/3/22 21/3/23 21/3/24 24/3/25 22/4/26 - - -
1CHF in Million2CHF
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-27.2x11.81x79.36x-.--% 317M
62.18x - - - 66.41B
14x4.54x12.22x3.62% 39.85B
5.74x0.78x1.6x8.58% 28.06B
8.28x1.46x8.04x4.27% 27.68B
17.51x3.91x15.72x1.4% 27.05B
13.43x3.04x14.56x2.6% 24.8B
9.36x3.54x7.84x-.--% 22.08B
8.3x0.92x3.35x2.69% 21.22B
10.35x2.03x8.38x4.06% 20.81B
Average 12.20x 3.56x 16.79x 3.02% 27.83B
Weighted average by Cap. 23.26x 2.68x 9.37x 3.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PEAN Stock
  4. Valuation Peach Property Group AG