|
Real-time Estimate
Cboe Europe
05:33:28 27/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 149.05 CHF | -0.63% |
|
+1.57% | +3.83% |
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 | 6,880 | - | - |
| Change | - | -4.57% | 8.39% | 9.61% | 11.33% | 4.53% | - | - |
| Enterprise Value (EV) 1 | 8,200 | 8,041 | 8,718 | 9,240 | 9,906 | 10,102 | 10,093 | 10,090 |
| Change | - | -1.94% | 8.42% | 5.99% | 7.21% | 1.97% | -0.09% | -0.03% |
| P/E | 8.77x | 15.1x | 26x | 15.8x | 16.1x | 17.7x | 19.8x | 20.1x |
| PBR | 1.04x | 0.96x | 1.03x | 1.09x | 1.17x | 1.17x | 1.14x | 1.12x |
| PEG | - | -0.3x | -0.7x | 0.2x | 1.78x | -3.46x | -1.9x | -12.15x |
| Capitalization / Revenue | 16.8x | 15.7x | 16.3x | 16.9x | 18.8x | 19.4x | 19.2x | 18.9x |
| EV / Revenue | 26.5x | 25.4x | 26.3x | 26.4x | 28.4x | 28.5x | 28.1x | 27.8x |
| EV / EBITDA | 29.4x | 27.4x | 29.3x | 30.3x | 32.8x | 31.9x | 32.1x | 31.7x |
| EV / EBIT | 29.6x | 27.5x | 29.4x | 30.4x | 32.9x | 32.1x | 32.3x | 31.9x |
| EV / FCF | 42.6x | 85.3x | -114x | 52.9x | 53.9x | 60.6x | 61.4x | 55.2x |
| FCF Yield | 2.35% | 1.17% | -0.88% | 1.89% | 1.85% | 1.65% | 1.63% | 1.81% |
| 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% | 2.67% | 2.71% | 2.75% |
| 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 | 150.00 | 150.00 | 150.00 |
| Nbr of stocks (in thousands) | 45,868 | 45,868 | 45,868 | 45,868 | 45,868 | 45,868 | - | - |
| Announcement Date | 22/02/22 | 21/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.74x | 28.55x | 31.94x | 2.67% | 831.65Cr | |
| 64.07x | - | - | - | 6.88TCr | |
| 12.62x | 4.42x | 11.33x | 3.82% | 4TCr | |
| 19.46x | 4.15x | 16.67x | 1.26% | 3.01TCr | |
| 15.13x | 3.22x | 15.42x | 2.31% | 2.8TCr | |
| 8.27x | 1.49x | 8.36x | 4.28% | 2.75TCr | |
| 5.51x | 0.69x | 1.44x | 8.98% | 2.68TCr | |
| 8.57x | 3.04x | 7.09x | -.--% | 2.03TCr | |
| 10.02x | 1.96x | 7.56x | 4.19% | 2.01TCr | |
| 13.86x | 6.57x | 17.27x | 1.57% | 1.99TCr | |
| Average | 17.53x | 6.01x | 13.01x | 3.23% | 2.9TCr | |
| Weighted average by Cap. | 24.48x | 4.16x | 11.58x | 3.4% |
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
