Valuation Swedish Logistic Property AB

Stocks

Delayed Nasdaq Stockholm 11:29:54 2026-08-17 am EDT			5-day change	1st Jan Change
35.85 ^SEK	-1.10%		-2.45%	-13.39%

04:23am	Lannebo Real Estate Fund rose 1.7% in July, Eastnine strengthens its position in Poland	FW
Jul. 10	SLP Invests SEK44 Million in Swedish Property; Lease Contract Extended	MT

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	10,227	-	-
Change	-	66.54%	36.96%	14.95%	-11.95%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,022	19,463	19,037
Change	-	35.68%	36.39%	29.39%	-2.17%	-2.79%	-2.19%
P/E	10.2x	21x	15.7x	15x	14.6x	14.2x	13.5x
PBR	1.2x	1.43x	1.47x	1.37x	1.07x	0.99x	0.9x
PEG	0x	-0.6x	0.3x	1.3x	-1.4x	5.08x	2.79x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.26x	7.7x	7.28x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	16.2x	14.7x	13.6x
EV / EBITDA	28.5x	22.7x	27x	23.7x	18.8x	16.8x	15.3x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18x	17.2x	15.8x
EV / FCF	-	-141x	-17.2x	-401x	-65x	48.3x	42.4x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-1.54%	2.07%	2.36%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.1%	0.61%	1.21%
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	36.25	36.25	36.25
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWEDISH LOGISTIC PROPERTY AB	14.56x	16.18x	18.79x	1.1%	1.08B
CTP N.V.	5.98x	17.02x	21.24x	5.03%	8.24B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.02x	12.16x	15.2x	2.41%	3.04B
WHA CORPORATION	14.62x	7.6x	18.96x	4.27%	2.19B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.22x	-	-	-	1.7B
AMATA CORPORATION	8.94x	3.34x	9.28x	4.08%	1.08B
PROPERTY FOR INDUSTRY LIMITED	12.99x	16.44x	18.42x	3.97%	708M
MLP GROUP S.A.	11.18x	13.17x	10.11x	-.--%	703M
STENDÖRREN FASTIGHETER	12.42x	13.09x	17.91x	-.--%	621M
Average	11.44x	12.38x	16.24x	2.61%	2.15B
Weighted average by Cap.	9.50x	13.81x	18.36x	3.77%