|
Real-time Estimate
Cboe Europe
03:51:03 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 145.20 CHF | +0.21% |
|
+1.18% | +1.18% |
Company Valuation: PSP Swiss Property AG
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 | 6,646 | - | - |
| Change | - | -4.57% | 8.39% | 9.61% | 11.33% | 0.98% | - | - |
| Enterprise Value (EV) 1 | 8,200 | 8,041 | 8,718 | 9,240 | 9,906 | 9,868 | 9,859 | 9,856 |
| Change | - | -1.94% | 8.42% | 5.99% | 7.21% | -0.39% | -0.09% | -0.03% |
| P/E | 8.77x | 15.1x | 26x | 15.8x | 16.1x | 17.1x | 19.1x | 19.4x |
| PBR | 1.04x | 0.96x | 1.03x | 1.09x | 1.17x | 1.13x | 1.1x | 1.08x |
| PEG | - | -0.3x | -0.7x | 0.2x | 1.78x | -3.34x | -1.8x | -11.73x |
| Capitalization / Revenue | 16.8x | 15.7x | 16.3x | 16.9x | 18.8x | 18.8x | 18.5x | 18.3x |
| EV / Revenue | 26.5x | 25.4x | 26.3x | 26.4x | 28.4x | 27.9x | 27.5x | 27.1x |
| EV / EBITDA | 29.4x | 27.4x | 29.3x | 30.3x | 32.8x | 31.2x | 31.4x | 31x |
| EV / EBIT | 29.6x | 27.5x | 29.4x | 30.4x | 32.9x | 31.4x | 31.6x | 31.2x |
| EV / FCF | 42.6x | 85.3x | -114x | 52.9x | 53.9x | 59.2x | 60x | 53.9x |
| FCF Yield | 2.35% | 1.17% | -0.88% | 1.89% | 1.85% | 1.69% | 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% | 2.77% | 2.81% | 2.84% |
| 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 | 144.90 | 144.90 | 144.90 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.14x | 27.88x | 31.2x | 2.77% | 8.05B | |
| 55.96x | - | - | - | 59.94B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.47x | 1.51x | 8.48x | 4.18% | 28.22B | |
| 18.39x | 4.02x | 16.15x | 1.33% | 28.27B | |
| 5.69x | 0.76x | 1.57x | 8.7% | 27.67B | |
| 14.1x | 3.11x | 14.9x | 2.48% | 25.92B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.84B | |
| 8.09x | 2.89x | 6.75x | -.--% | 19.13B | |
| 7.45x | 0.82x | 3x | 3% | 19.05B | |
| Average | 15.77x | 5.26x | 11.25x | 3.39% | 27.57B | |
| Weighted average by Cap. | 20.90x | 3.55x | 10.04x | 3.6% |
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
- Stock Market
- Stocks
- PSPN Stock
- Valuation PSP Swiss Property AG
Select your edition
All financial news and data tailored to specific country editions
