Valuation Swedish Logistic Property AB
Stocks
SLP B
SE0017565476
Real Estate Development & Operations
|
Real-time Estimate
Cboe Europe
05:28:20 2026-09-10 am EDT
|
5-day change | 1st Jan Change | ||
| 34.70 SEK | -0.72% |
|
-2.92% | -15.80% |
| Sep. 04 | SLP hires Max Magnusson as business development manager | FW |
| Aug. 28 | SLP Extends Swedish Property Lease with Hårds Transport | MT |
Company Valuation: Swedish Logistic Property AB
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 | 9,860 | - | - |
| Change | - | 66.54% | 36.96% | 14.95% | -15.11% | - | - |
| Enterprise Value (EV) 1 | 8,548 | 11,597 | 15,818 | 20,466 | 19,655 | 19,096 | 18,670 |
| Change | - | 35.68% | 36.39% | 29.39% | -3.96% | -2.84% | -2.23% |
| P/E | 10.2x | 21x | 15.7x | 15x | 14x | 13.7x | 13x |
| PBR | 1.2x | 1.43x | 1.47x | 1.37x | 1.03x | 0.95x | 0.87x |
| PEG | 0x | -0.6x | 0.3x | 1.3x | -1.4x | 4.9x | 2.68x |
| Capitalization / Revenue | 10.8x | 12.6x | 14.2x | 11.4x | 7.97x | 7.42x | 7.02x |
| EV / Revenue | 20.8x | 19.8x | 22.3x | 20.2x | 15.9x | 14.4x | 13.3x |
| EV / EBITDA | 28.5x | 22.7x | 27x | 23.7x | 18.4x | 16.5x | 15x |
| EV / EBIT | 30.9x | 22.7x | 24.9x | 23.7x | 17.7x | 16.9x | 15.5x |
| EV / FCF | - | -141x | -17.2x | -401x | -63.9x | 47.3x | 41.5x |
| FCF Yield | - | -0.71% | -5.83% | -0.25% | -1.57% | 2.11% | 2.41% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 0.22 | 0.44 |
| Rate of return | - | - | - | - | 1.14% | 0.63% | 1.26% |
| 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 | 34.95 | 34.95 | 34.95 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.04x | 15.88x | 18.44x | 1.14% | 1.03B | |
| 5.97x | 16.62x | 20.8x | 5.37% | 7.75B | |
| 10.88x | 12.36x | 15.44x | 2.44% | 3.14B | |
| 14.29x | 7.52x | 18.31x | 4.3% | 2.18B | |
| 10.77x | - | - | - | 1.65B | |
| 8.91x | 3.36x | 8.74x | 4.22% | 1.16B | |
| 8.78x | 12.08x | 23.81x | -.--% | 782M | |
| 12.54x | 16.42x | 18.68x | 4.3% | 669M | |
| 11.76x | 12.94x | 17.68x | -.--% | 583M | |
| Average | 10.88x | 12.15x | 17.74x | 2.72% | 2.1B | |
| Weighted average by Cap. | 9.30x | 13.43x | 18.51x | 3.91% |
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
- SLP B Stock
- Valuation Swedish Logistic Property AB
Select your edition
All financial news and data tailored to specific country editions
