Valuation PSP Swiss Property AG

Stocks

Market Closed - Swiss Exchange Other stock markets 18:30:27 10/08/2026 +03			5-day change	1st Jan Change
143.10 ^CHF	-0.35%		-1.38%	-0.28%

07-31	Moody's Upgrades PSP Swiss Property on Credit Fundamentals	MT
06-29	PSP Swiss Property AG - Special Call

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	6,564	-	-
Change	-	-4.57%	8.39%	9.61%	11.33%	-0.28%	-	-
Enterprise Value (EV) ¹	8,200	8,041	8,718	9,240	9,906	9,807	9,798	9,809
Change	-	-1.94%	8.42%	5.99%	7.21%	-1%	-0.09%	0.11%
P/E	8.77x	15.1x	26x	15.8x	16.1x	18.2x	19x	19.2x
PBR	1.04x	0.96x	1.03x	1.09x	1.17x	1.12x	1.09x	1.07x
PEG	-	-0.3x	-0.7x	0.2x	1.78x	-1.6x	-4.49x	-20.62x
Capitalization / Revenue	16.8x	15.7x	16.3x	16.9x	18.8x	18.2x	18.1x	18x
EV / Revenue	26.5x	25.4x	26.3x	26.4x	28.4x	27.1x	27x	27x
EV / EBITDA	29.4x	27.4x	29.3x	30.3x	32.8x	29.7x	30.5x	30.7x
EV / EBIT	29.6x	27.5x	29.4x	30.4x	32.9x	30.2x	30.7x	30.9x
EV / FCF	42.6x	85.3x	-114x	52.9x	53.9x	58.8x	59.6x	53.6x
FCF Yield	2.35%	1.17%	-0.88%	1.89%	1.85%	1.7%	1.68%	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%	2.8%	2.84%	2.88%
EPS ²	12.97	7.19	4.53	8.17	8.91	7.872	7.539	7.469
Distribution rate	28.9%	52.9%	85%	47.7%	44.3%	50.9%	53.9%	55.1%
Net sales ¹	309.6	316.2	331.9	350	349.2	361.4	363.5	363.8
EBITDA ¹	278.8	293.8	297.7	304.9	302	330	321	319.2
EBIT ¹	277.4	292.5	296.6	304	300.9	324.3	319.1	317.2
Net income ¹	595	330	207.6	374.9	408.5	334.6	321.1	314.8
Net Debt ¹	2,985	3,065	3,324	3,328	3,324	3,243	3,234	3,245
Reference price ²	113.70	108.50	117.60	128.90	143.50	143.10	143.10	143.10
Nbr of stocks (in thousands)	45,868	45,868	45,868	45,868	45,868	45,868	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/27/24 A	2/25/25 A	2/24/26 A	-	-	-

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	18.18x	27.14x	29.72x	2.8%	8.11B
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	12.14x	5.23x	12.46x	3.5%	24.15B
Weighted average by Cap.	12.05x	3.72x	11.23x	3.61%