Valuation Swedish Logistic Property AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 04:35:04 2026-06-23 EDT			5-day change	1st Jan Change
37.18 ^SEK	-0.73%		-1.06%	-10.01%

06-17	Patient investors stand to reap significant rewards in the real estate sector	FW
06-17	SEB lowers price target for SLP to 46 kronor (47), reiterates buy rating	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,430	7,377	10,104	11,614	10,494	-	-
Change	-	66.54%	36.96%	14.95%	-9.65%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	19,692	19,503	19,190
Change	-	35.68%	36.39%	29.39%	-3.78%	-0.96%	-1.61%
P/E	10.2x	21x	15.7x	15x	15.6x	15.8x	13.8x
PBR	1.2x	1.43x	1.47x	1.37x	1.06x	0.95x	0.87x
PEG	0x	-0.6x	0.3x	1.3x	-1.2x	-12.3x	0.9x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.49x	8.11x	7.86x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	15.9x	15.1x	14.4x
EV / EBITDA	28.5x	22.7x	27x	23.7x	18.5x	18.1x	16.4x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18.1x	17.4x	16.3x
EV / FCF	-	-141x	-17.2x	-401x	226x	63.9x	47.2x
FCF Yield	-	-0.71%	-5.83%	-0.25%	0.44%	1.57%	2.12%
Dividend per Share ²	-	-	-	-	0.2	0.22	0.44
Rate of return	-	-	-	-	0.53%	0.59%	1.17%
EPS ²	2.4	1.55	2.48	2.77	2.395	2.365	2.719
Distribution rate	-	-	-	-	8.35%	9.3%	16.2%
Net sales ¹	411	585	710	1,015	1,236	1,295	1,335
EBITDA ¹	300	512	585	864	1,062	1,078	1,172
EBIT ¹	277	511	635	864	1,087	1,123	1,178
Net income ¹	419	308	587	726	630.5	595.5	648.5
Net Debt ¹	4,118	4,220	5,714	8,852	9,198	9,010	8,697
Reference price ²	24.40	32.55	39.00	41.45	37.45	37.45	37.45
Nbr of stocks (in thousands)	181,541	226,641	259,070	280,205	280,205	-	-
Announcement Date	2/16/23	2/15/24	2/4/25	2/5/26	-	-	-

¹SEK in Million²SEK

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.($)
SWEDISH LOGISTIC PROPERTY AB	15.63x	15.93x	18.53x	0.53%	1.09B
CTP N.V.	5.74x	17.02x	21.1x	4.66%	8.72B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	14.26x	12.94x	16.09x	2.48%	3.15B
WHA CORPORATION	14.85x	7.57x	18.03x	4.07%	2.27B
AMATA CORPORATION	8.76x	3.01x	8.83x	4.41%	925M
PROPERTY FOR INDUSTRY LIMITED	13.16x	16.57x	18.56x	3.93%	697M
MLP GROUP S.A.	10.87x	13x	9.98x	-.--%	681M
STENDÖRREN FASTIGHETER	15.51x	14.02x	19.37x	-.--%	601M
Average	12.35x	12.51x	16.31x	2.51%	2.27B
Weighted average by Cap.	9.91x	14.08x	18.49x	3.59%