Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-03 EDT			5-day change	1st Jan Change
36.85 ^SEK	+0.14%		+0.41%	-11.10%

07-10	SLP Invests SEK44 Million in Swedish Property; Lease Contract Extended	MT
07-10	Danske Bank cuts SLP price target to 40 kronor (45), reiterates hold - BN	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	10,396	-	-
Change	-	66.54%	36.96%	14.95%	-10.49%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,191	19,633	19,207
Change	-	35.68%	36.39%	29.39%	-1.34%	-2.77%	-2.17%
P/E	10.2x	21x	15.7x	15x	14.8x	14.4x	13.7x
PBR	1.2x	1.43x	1.47x	1.37x	1.09x	1x	0.92x
PEG	0x	-0.6x	0.3x	1.3x	-1.5x	5.15x	2.83x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.4x	7.83x	7.4x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	16.3x	14.8x	13.7x
EV / EBITDA	28.5x	22.7x	27x	23.7x	18.9x	16.9x	15.5x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18.2x	17.4x	15.9x
EV / FCF	-	-141x	-17.2x	-401x	-65.6x	48.7x	42.7x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-1.52%	2.05%	2.34%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.09%	0.6%	1.19%
EPS ²	2.4	1.55	2.48	2.77	2.489	2.559	2.683
Distribution rate	-	-	-	-	16.1%	8.6%	16.4%
Net sales ¹	411	585	710	1,015	1,238	1,328	1,405
EBITDA ¹	300	512	585	864	1,066	1,161	1,243
EBIT ¹	277	511	635	864	1,112	1,129	1,207
Net income ¹	419	308	587	726	725.3	742.5	807.1
Net Debt ¹	4,118	4,220	5,714	8,852	9,795	9,236	8,810
Reference price ²	24.40	32.55	39.00	41.45	36.85	36.85	36.85
Nbr of stocks (in thousands)	181,541	226,641	259,070	280,205	282,117	-	-
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	14.78x	16.3x	18.93x	1.09%	1.09B
CTP N.V.	5.78x	17.02x	21.82x	4.69%	8.79B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.82x	12.51x	15.53x	2.33%	3.09B
WHA CORPORATION	14.3x	7.31x	17.7x	4.28%	2.17B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.31x	-	-	-	1.41B
AMATA CORPORATION	8.7x	3.01x	8.34x	4.36%	998M
PROPERTY FOR INDUSTRY LIMITED	12.83x	16.32x	18.28x	4.03%	696M
MLP GROUP S.A.	10.82x	12.98x	9.95x	-.--%	676M
STENDÖRREN FASTIGHETER	12.51x	13.13x	17.96x	-.--%	624M
Average	11.21x	12.32x	16.07x	2.6%	2.17B
Weighted average by Cap.	9.23x	13.96x	18.63x	3.64%