Valuation Swiss Life Holding AG London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 09:37:36 2026-06-30 EDT			5-day change	1st Jan Change
888.60 ^CHF	+0.26%		+0.22%	-3.14%

06-22	RWE Shares Rise, Rumors of Amprion Stake Increase Continue to Lift	DP
06-19	RWE Reportedly in Late-stage Talks to Secure Larger Amprion Stake	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,502	14,698	16,501	19,609	25,977	24,810	-	-
Change	-	-16.02%	12.27%	18.83%	32.48%	-4.49%	-	-
Enterprise Value (EV)	17,502	14,698	16,501	19,609	25,977	24,810	24,810	24,810
Change	-	-16.02%	12.27%	18.83%	32.48%	-4.49%	0%	0%
P/E	14x	9.98x	15.8x	16.5x	21.1x	18.8x	17.4x	16.4x
PBR	1.05x	1.52x	2.06x	2.65x	3.63x	3.43x	3.31x	3.2x
PEG	-	0.5x	-0.7x	1.2x	7.56x	2.17x	2.17x	2.64x
Capitalization / Revenue	0.79x	0.69x	1.43x	2.26x	2.97x	1.94x	1.9x	1.87x
EV / Revenue	0x	0x	0x	0x	0x	1.94x	1.9x	1.87x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13x	12.3x	11.8x
EV / FCF	0x	0x	0x	0x	0x	19.3x	18x	16.9x
FCF Yield	1.18%	6.3%	4.8%	0.39%	6.23%	5.17%	5.56%	5.91%
Dividend per Share ²	25	25	33	35	36.5	38.29	40.23	42.13
Rate of return	4.47%	5.24%	5.65%	5%	3.98%	4.31%	4.53%	4.75%
EPS ²	39.93	47.76	37.01	42.29	43.47	47.23	51.02	54.2
Distribution rate	62.6%	52.3%	89.2%	82.8%	84%	81.1%	78.8%	77.7%
Net sales ¹	22,219	21,358	11,541	8,678	8,750	12,801	13,057	13,287
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,783	2,054	1,497	1,783	1,827	1,910	2,024	2,108
Net income ¹	1,247	1,449	1,094	1,224	1,234	1,334	1,433	1,509
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	559.00	476.80	584.00	699.60	916.80	887.80	887.80	887.80
Nbr of stocks (in thousands)	31,309	30,826	28,256	28,028	28,334	27,945	-	-
Announcement Date	3/1/22	3/2/23	4/8/24	3/11/25	3/12/26	-	-	-

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.07x	4.82x	-	5.93%	125B
AXA	10.54x	0.92x	-	5.73%	102B
AIA GROUP LIMITED	12.72x	-	-	2.94%	95.25B
GENERALI	13.51x	1.01x	-	4.31%	71.57B
MANULIFE FINANCIAL CORPORATION	14.54x	-	-	3.35%	67.9B
AFLAC INCORPORATED	16.59x	3.26x	-	2.04%	61.12B
GREAT-WEST LIFECO INC.	16.65x	-	-	3.03%	56.07B
METLIFE, INC.	10.12x	-	-	2.72%	55.33B
SAMSUNG LIFE INSURANCE CO., LTD.	25.95x	-	-	1.67%	47.55B
Average	14.07x	2.50x		3.53%	75.79B
Weighted average by Cap.	12.81x	2.69x		3.91%