Valuation Swedish Logistic Property AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-04 pm EDT			5-day change	1st Jan Change
36.30 ^SEK	+0.97%		-0.27%	-12.42%

Sep. 04	SLP hires Max Magnusson as business development manager	FW
Aug. 28	SLP Extends Swedish Property Lease with Hårds Transport	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	10,241	-	-
Change	-	66.54%	36.96%	14.95%	-11.83%	-	-
Enterprise Value (EV) ¹	8,548	11,597	15,818	20,466	20,036	19,477	19,051
Change	-	35.68%	36.39%	29.39%	-2.1%	-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	0.91x
PEG	0x	-0.6x	0.3x	1.3x	-1.4x	5.08x	2.79x
Capitalization / Revenue	10.8x	12.6x	14.2x	11.4x	8.27x	7.71x	7.29x
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	17.3x	15.8x
EV / FCF	-	-141x	-17.2x	-401x	-65.1x	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	36.30	36.30	36.30
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	14.58x	16.19x	18.8x	1.1%	1.07B
CTP N.V.	6.24x	16.93x	21.19x	5.14%	8.1B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.	11.2x	12.62x	15.8x	2.37%	3.23B
WHA CORPORATION	14.23x	7.51x	18.26x	4.32%	2.17B
BECAMEX INVESTMENT AND INDUSTRIAL DEVELOPMENT GROUP	11.03x	-	-	-	1.68B
AMATA CORPORATION	8.84x	3.35x	8.69x	4.25%	1.15B
MLP GROUP S.A.	8.93x	12.17x	23.99x	-.--%	795M
PROPERTY FOR INDUSTRY LIMITED	12.71x	16.54x	18.82x	4.24%	684M
STENDÖRREN FASTIGHETER	11.91x	12.9x	17.64x	-.--%	592M
Average	11.07x	12.28x	17.90x	2.68%	2.16B
Weighted average by Cap.	9.49x	13.71x	18.82x	3.8%