Valuation PSP Swiss Property AG

Stocks

Market Closed - Swiss Exchange 03:30:41 30/10/26 am AEDT			5-day change	1st Jan Change
150.50 ^CHF	+0.40%		+0.33%	+4.88%

06/10	Switzerland: has greediness become a risk?
28/08	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,215	4,977	5,394	5,912	6,582	6,903	-	-
Change	-	-4.57%	8.39%	9.61%	11.33%	4.88%	-	-
Enterprise Value (EV) ¹	8,200	8,041	8,718	9,240	9,906	10,125	10,116	10,113
Change	-	-1.94%	8.42%	5.99%	7.21%	2.21%	-0.09%	-0.03%
P/E	8.77x	15.1x	26x	15.8x	16.1x	17.8x	19.9x	20.2x
PBR	1.04x	0.96x	1.03x	1.09x	1.17x	1.18x	1.15x	1.12x
PEG	-	-0.3x	-0.7x	0.2x	1.78x	-3.48x	-1.9x	-12.22x
Capitalization / Revenue	16.8x	15.7x	16.3x	16.9x	18.8x	19.5x	19.2x	19x
EV / Revenue	26.5x	25.4x	26.3x	26.4x	28.4x	28.6x	28.2x	27.8x
EV / EBITDA	29.4x	27.4x	29.3x	30.3x	32.8x	32x	32.2x	31.8x
EV / EBIT	29.6x	27.5x	29.4x	30.4x	32.9x	32.2x	32.4x	32x
EV / FCF	42.6x	85.3x	-114x	52.9x	53.9x	60.7x	61.5x	55.3x
FCF Yield	2.35%	1.17%	-0.88%	1.89%	1.85%	1.65%	1.63%	1.81%
Dividend per Share ²	3.75	3.8	3.85	3.9	3.95	4.008	4.065	4.119
Rate of return	3.3%	3.5%	3.27%	3.03%	2.75%	2.66%	2.7%	2.74%
EPS ²	12.97	7.19	4.53	8.17	8.91	8.454	7.579	7.454
Distribution rate	28.9%	52.9%	85%	47.7%	44.3%	47.4%	53.6%	55.3%
Net sales ¹	309.6	316.2	331.9	350	349.2	353.9	359.1	363.2
EBITDA ¹	278.8	293.8	297.7	304.9	302	316.3	313.9	317.9
EBIT ¹	277.4	292.5	296.6	304	300.9	314.4	312.1	315.9
Net income ¹	595	330	207.6	374.9	408.5	360.8	322.6	314.6
Net Debt ¹	2,985	3,065	3,324	3,328	3,324	3,222	3,213	3,210
Reference price ²	113.70	108.50	117.60	128.90	143.50	150.50	150.50	150.50
Nbr of stocks (in thousands)	45,868	45,868	45,868	45,868	45,868	45,868	-	-
Announcement Date	22/2/22	21/2/23	27/2/24	25/2/25	24/2/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PSP SWISS PROPERTY AG	17.8x	28.61x	32.02x	2.66%	8.35B
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.80x	5.35x	11.32x	3.39%	28.67B
Weighted average by Cap.	24.43x	3.62x	10.10x	3.59%