Valuation PSP Swiss Property AG

Stocks

Market Closed - Swiss Exchange 11:31:13 2026-10-19 EDT			5-day change	1st Jan Change
144.90 ^CHF	-0.14%		+0.98%	+0.98%

10-05	Switzerland: has greediness become a risk?
08-28	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	6,646	-	-
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

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	17.14x	27.88x	31.2x	2.77%	8.05B
VINGROUP	55.96x	-	-	-	59.94B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.47x	1.51x	8.48x	4.18%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.39x	4.02x	16.15x	1.33%	28.27B
EMAAR PROPERTIES	5.69x	0.76x	1.57x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.1x	3.11x	14.9x	2.48%	25.92B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.84B
VINHOMES	8.09x	2.89x	6.75x	-.--%	19.13B
ALPHA DHABI HOLDING	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%