Valuation PSP Swiss Property AG

Stocks

Real-time Estimate Cboe Europe Other stock markets 03:14:24 2026-07-06 EDT			5-day change	1st Jan Change
143.40 ^CHF	-0.07%		-2.31%	-

06-29	PSP Swiss Property AG - Special Call
06-28	PSP Swiss Property Sells Switzerland-based Project for CHF150 Million	MT

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	6,582	-	-
Change	-	-4.57%	8.39%	9.61%	11.33%	0%	-	-
Enterprise Value (EV) ¹	8,200	8,041	8,718	9,240	9,906	9,831	9,825	9,837
Change	-	-1.94%	8.42%	5.99%	7.21%	-0.76%	-0.06%	0.12%
P/E	8.77x	15.1x	26x	15.8x	16.1x	18.9x	19.8x	20.2x
PBR	1.04x	0.96x	1.03x	1.09x	1.17x	1.1x	1.07x	1.05x
PEG	-	-0.3x	-0.7x	0.2x	1.78x	-1.3x	-4.06x	-12.65x
Capitalization / Revenue	16.8x	15.7x	16.3x	16.9x	18.8x	18.2x	18.1x	18.1x
EV / Revenue	26.5x	25.4x	26.3x	26.4x	28.4x	27.2x	27x	27x
EV / EBITDA	29.4x	27.4x	29.3x	30.3x	32.8x	30.1x	30.6x	30.8x
EV / EBIT	29.6x	27.5x	29.4x	30.4x	32.9x	30.3x	30.8x	31x
EV / FCF	42.6x	85.3x	-114x	52.9x	53.9x	88.7x	59.8x	53.8x
FCF Yield	2.35%	1.17%	-0.88%	1.89%	1.85%	1.13%	1.67%	1.86%
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%	2.79%	2.83%	2.87%
EPS ²	12.97	7.19	4.53	8.17	8.91	7.604	7.233	7.117
Distribution rate	28.9%	52.9%	85%	47.7%	44.3%	52.7%	56.2%	57.9%
Net sales ¹	309.6	316.2	331.9	350	349.2	361.4	363.5	363.8
EBITDA ¹	278.8	293.8	297.7	304.9	302	326.4	321	319.2
EBIT ¹	277.4	292.5	296.6	304	300.9	324.3	319.1	317.2
Net income ¹	595	330	207.6	374.9	408.5	329.7	318.6	312.8
Net Debt ¹	2,985	3,065	3,324	3,328	3,324	3,249	3,243	3,255
Reference price ²	113.70	108.50	117.60	128.90	143.50	143.50	143.50	143.50
Nbr of stocks (in thousands)	45,868	45,868	45,868	45,868	45,868	45,868	-	-
Announcement Date	2/22/22	2/21/23	2/27/24	2/25/25	2/24/26	-	-	-

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	18.87x	27.2x	30.12x	2.79%	8.19B
SUN HUNG KAI PROPERTIES LIMITED	14.88x	4.71x	12.81x	3.38%	42.6B
MITSUBISHI ESTATE CO., LTD.	21.11x	4.3x	17.63x	1.19%	31.49B
EMAAR PROPERTIES	6.05x	0.73x	1.51x	8.25%	29.17B
CHINA RESOURCES LAND LIMITED	7.86x	1.41x	7.04x	4.53%	28.29B
MITSUI FUDOSAN CO., LTD.	14.24x	3.1x	14.86x	2.47%	25.7B
ALPHA DHABI HOLDING	16.12x	1.03x	6.79x	2.31%	22.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.47x	6.9x	18.52x	1.38%	22.03B
CK ASSET HOLDINGS LIMITED	9.05x	2.2x	7.56x	4.11%	19.76B
Average	13.74x	5.73x	12.98x	3.38%	25.51B
Weighted average by Cap.	13.50x	4.00x	11.68x	3.48%