Valuation Swiss Life Holding AG London S.E.

Stocks

Market Closed - London S.E. 16:20:00 18/09/2026 BST			5-day change	1st Jan Change
932.10 ^CHF	+0.44%		+2.11%	+1.75%

09-16	RWE buys 3% more in M31, lifts its Amprion stake to about 58%	RE
09-04	Jobs Complicate the Fed's Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,502	14,698	16,501	19,609	25,977	25,827	-	-
Change	-	-16.02%	12.27%	18.83%	32.48%	-0.58%	-	-
Enterprise Value (EV)	17,502	14,698	16,501	19,609	25,977	25,827	25,827	25,827
Change	-	-16.02%	12.27%	18.83%	32.48%	-0.58%	0%	0%
P/E	14x	9.98x	15.8x	16.5x	21.1x	19.6x	18.1x	17x
PBR	1.05x	1.52x	2.06x	2.65x	3.63x	3.63x	3.5x	3.37x
PEG	-	0.5x	-0.7x	1.2x	7.56x	2.34x	2.11x	2.78x
Capitalization / Revenue	0.79x	0.69x	1.43x	2.26x	2.97x	2.88x	2.78x	2.73x
EV / Revenue	0x	0x	0x	0x	0x	2.88x	2.78x	2.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.2x	12.5x	11.9x
EV / FCF	0x	0x	0x	0x	0x	20.1x	18.7x	17.6x
FCF Yield	1.18%	6.3%	4.8%	0.39%	6.23%	4.97%	5.34%	5.68%
Dividend per Share ²	25	25	33	35	36.5	38.22	40.18	42.18
Rate of return	4.47%	5.24%	5.65%	5%	3.98%	4.14%	4.35%	4.56%
EPS ²	39.93	47.76	37.01	42.29	43.47	47.11	51.14	54.27
Distribution rate	62.6%	52.3%	89.2%	82.8%	84%	81.1%	78.6%	77.7%
Net sales ¹	22,219	21,358	11,541	8,678	8,750	8,982	9,292	9,476
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,783	2,054	1,497	1,783	1,827	1,951	2,065	2,164
Net income ¹	1,247	1,449	1,094	1,224	1,234	1,326	1,428	1,502
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	559.00	476.80	584.00	699.60	916.80	924.20	924.20	924.20
Nbr of stocks (in thousands)	31,309	30,826	28,256	28,028	28,334	27,945	-	-
Announcement Date	01/03/22	02/03/23	08/04/24	11/03/25	12/03/26	-	-	-

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.37x	4.85x	-	5.4%	135B
AXA	10.84x	0.93x	-	5.61%	104B
AIA GROUP LIMITED	13.07x	-	-	2.78%	101B
GENERALI	14.34x	1.06x	1.08x	4.07%	78.51B
MANULIFE FINANCIAL CORPORATION	15.09x	-	-	3.12%	73.51B
METLIFE, INC.	12.67x	-	-	2.42%	61.67B
GREAT-WEST LIFECO INC.	17.75x	-	-	2.88%	59.76B
AFLAC INCORPORATED	16.41x	3.09x	-	2.1%	58.32B
CATHAY FINANCIAL HOLDING CO., LTD.	12.12x	-	-	4.56%	50.93B
Average	13.18x	2.48x	1.08x	3.66%	80.3B
Weighted average by Cap.	12.39x	2.70x	1.08x	3.9%