Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-07 pm EDT			5-day change	1st Jan Change
37.05 ^SEK	+0.82%		+0.54%	-10.62%

Jul. 10	SLP Invests SEK44 Million in Swedish Property; Lease Contract Extended	MT
Jul. 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	10,452	-	-
Change	-	66.54%	36.96%	14.95%	-10.01%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,248	19,689	19,263
Change	-	35.68%	36.39%	29.39%	-1.07%	-2.76%	-2.16%
P/E	10.2x	21x	15.7x	15x	14.9x	14.5x	13.8x
PBR	1.2x	1.43x	1.47x	1.37x	1.09x	1.01x	0.92x
PEG	0x	-0.6x	0.3x	1.3x	-1.5x	5.19x	2.85x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.44x	7.87x	7.44x
EV / Revenue	20.8x	19.8x	22.3x	20.2x	16.4x	14.8x	13.7x
EV / EBITDA	28.5x	22.7x	27x	23.7x	19x	17x	15.5x
EV / EBIT	30.9x	22.7x	24.9x	23.7x	18.2x	17.4x	16x
EV / FCF	-	-141x	-17.2x	-401x	-65.8x	48.8x	42.9x
FCF Yield	-	-0.71%	-5.83%	-0.25%	-1.52%	2.05%	2.33%
Dividend per Share ²	-	-	-	-	0.4	0.22	0.44
Rate of return	-	-	-	-	1.08%	0.59%	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	37.05	37.05	37.05
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	14.76x	16.29x	18.92x	1.09%	1.09B
CTP N.V.	5.98x	16.92x	21.63x	4.83%	8.56B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.43x	12.23x	15.26x	2.42%	3.01B
WHA CORPORATION	14.47x	7.37x	17.83x	4.23%	2.22B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	9.41x	-	-	-	1.42B
AMATA CORPORATION	8.62x	2.99x	8.29x	4.39%	999M
PROPERTY FOR INDUSTRY LIMITED	12.89x	16.36x	18.33x	4.01%	699M
MLP GROUP S.A.	10.77x	12.95x	9.93x	-.--%	675M
STENDÖRREN FASTIGHETER	12.21x	13.01x	17.8x	-.--%	611M
Average	11.17x	12.27x	16.00x	2.62%	2.14B
Weighted average by Cap.	9.31x	13.82x	18.47x	3.72%