Valuation Swiss Life Holding AG London S.E.

Stocks

Market Closed - London S.E. 19:20:00 01/10/2026 +04			5-day change	1st Jan Change
880.80 ^CHF	-2.23%		-2.37%	-3.85%

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	24,452	-	-
Change	-	-16.02%	12.27%	18.83%	32.48%	-5.87%	-	-
Enterprise Value (EV)	17,502	14,698	16,501	19,609	25,977	24,452	24,452	24,452
Change	-	-16.02%	12.27%	18.83%	32.48%	-5.87%	0%	0%
P/E	14x	9.98x	15.8x	16.5x	21.1x	18.9x	17.4x	16.5x
PBR	1.05x	1.52x	2.06x	2.65x	3.63x	3.51x	3.39x	3.26x
PEG	-	0.5x	-0.7x	1.2x	7.56x	2.16x	2.08x	2.77x
Capitalization / Revenue	0.79x	0.69x	1.43x	2.26x	2.97x	2.72x	2.63x	2.58x
EV / Revenue	0x	0x	0x	0x	0x	2.72x	2.63x	2.58x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.7x	12x	11.5x
EV / FCF	0x	0x	0x	0x	0x	19.1x	17.7x	16.7x
FCF Yield	1.18%	6.3%	4.8%	0.39%	6.23%	5.25%	5.64%	6%
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%	4.28%	4.5%	4.72%
EPS ²	39.93	47.76	37.01	42.29	43.47	47.27	51.23	54.28
Distribution rate	62.6%	52.3%	89.2%	82.8%	84%	80.8%	78.4%	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	1,930	2,036	2,130
Net income ¹	1,247	1,449	1,094	1,224	1,234	1,327	1,425	1,496
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	559.00	476.80	584.00	699.60	916.80	893.60	893.60	893.60
Nbr of stocks (in thousands)	31,309	30,826	28,256	28,028	28,334	27,363	-	-
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.($)
CHINA LIFE INSURANCE COMPANY LIMITED	4.18x	1.43x	-	4.02%	141B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.36x	4.84x	-	5.41%	135B
AXA	10.32x	0.89x	-	5.9%	97.73B
AIA GROUP LIMITED	12.39x	-	-	2.9%	96.64B
GENERALI	13.49x	1.02x	1.04x	4.31%	73.4B
MANULIFE FINANCIAL CORPORATION	14.74x	-	-	3.2%	70.87B
FUBON FINANCIAL HOLDING CO., LTD.	13.78x	-	-	3.71%	66.37B
METLIFE, INC.	12.28x	-	-	2.49%	59.84B
GREAT-WEST LIFECO INC.	17.06x	-	-	2.99%	56.67B
Average	11.62x	2.05x	1.04x	3.88%	88.54B
Weighted average by Cap.	10.42x	2.28x	1.04x	4.09%