SF Urban Properties AG (XSWX:SFPN) Intrinsic Value: Projected FCF: CHF128.73 (As of Sep. 07, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XSWX:SFPN SF Urban Properties AG XSWX:SFPN
81 GF Score
Price CHF101.00
GF Value CHF84.26
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is SF Urban Properties AG Intrinsic Value: Projected FCF?

SF Urban Properties AG XSWX:SFPN +0.50% 81 Intrinsic Value: Projected FCF is CHF128.73 as of Sep. 07, 2026. GuruFocus rates XSWX:SFPN with a GF Score™ of 81/100 and a GF Value™ of CHF84.26 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 1,278 Real Estate companies, SF Urban Properties AG ranks worse than 59% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-07), SF Urban Properties AG's Intrinsic Value: Projected FCF is CHF128.73. The stock price of SF Urban Properties AG is CHF101.00. Therefore, SF Urban Properties AG's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for SF Urban Properties AG's Intrinsic Value: Projected FCF or its related term are showing as below:

XSWX:SFPN' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.62   Med: 0.74   Max: 0.84
Current: 0.78

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of SF Urban Properties AG was 0.84. The lowest was 0.62. And the median was 0.74.

XSWX:SFPN's Price-to-Projected-FCF is ranked worse than
59% of 1278 companies
in the Real Estate industry
Industry Median: 0.63 vs XSWX:SFPN: 0.78

SF Urban Properties AG  (XSWX:SFPN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

SF Urban Properties AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=101.00/128.73018942238
=0.78

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


SF Urban Properties AG Intrinsic Value: Projected FCF Related Terms


SF Urban Properties AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for SF Urban Properties AG's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

SF Urban Properties AG Intrinsic Value: Projected FCF Chart

SF Urban Properties AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 128.72 142.97 131.65 132.81 128.73

SF Urban Properties AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 131.65 0.00 132.81 0.00 128.73

XSWX:SFPN vs CBRE, BEKE, JLL: Intrinsic Value: Projected FCF Comparison

For the Real Estate Services subindustry, SF Urban Properties AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


SF Urban Properties AG Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, SF Urban Properties AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where SF Urban Properties AG's Price-to-Projected-FCF falls into.


XSWX:SFPN
81GF Score
SF Urban Properties AG XSWX:SFPN
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SF Urban Properties AG Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get SF Urban Properties AG's Free Cash Flow(6 year avg) = CHF8.47.

SF Urban Properties AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(12.267806016876*8.4715714285714+409.47*0.8)/3.352
=128.73

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of CHF128.73 mean?
SF Urban Properties AG (XSWX:SFPN) has a Intrinsic Value: Projected FCF of CHF128.73 as of Sep. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on SF Urban Properties AG and its competitors. According to the industry distribution chart, SF Urban Properties AG ranks #754 out of 1278 companies in the Real Estate industry, placing it in the top 59%.
Is SF Urban Properties AG's Intrinsic Value: Projected FCF too high?
SF Urban Properties AG's current Intrinsic Value: Projected FCF is CHF128.73. Based on the distribution chart, SF Urban Properties AG ranks #754 out of 1278 companies in the Real Estate industry, which is below the industry midpoint. Overall, SF Urban Properties AG has a GF Score™ of 81/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does SF Urban Properties AG's Intrinsic Value: Projected FCF compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, SF Urban Properties AG ranks #754 out of 1278 companies for Intrinsic Value: Projected FCF. This places SF Urban Properties AG in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.63. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,278 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on SF Urban Properties AG and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. SF Urban Properties AG's current Intrinsic Value: Projected FCF is CHF128.73. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SF Urban Properties AG stock overvalued right now?
Based on GuruFocus' analysis, SF Urban Properties AG (XSWX:SFPN) is currently considered Modestly Overvalued. The stock's GF Value™ is CHF84.26, compared to a current price of CHF101.00 — trading 19.9% above its estimated fair value. The current Intrinsic Value: Projected FCF is CHF128.73. SF Urban Properties AG's overall GF Score™ is 81/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For SF Urban Properties AG (XSWX:SFPN), the current Intrinsic Value: Projected FCF is CHF128.73 as of Sep. 07, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is SF Urban Properties AG (XSWX:SFPN) Overvalued in 2026?

Based on GuruFocus' analysis, SF Urban Properties AG stock appears to be overvalued. The current stock price of CHF101.00 is trading 19.9% above its estimated GF Value™ of CHF84.26. GuruFocus considers SF Urban Properties AG to be Modestly Overvalued.

Key valuation signals for XSWX:SFPN:

  • Intrinsic Value: Projected FCF: CHF128.73
  • GF Value™: CHF84.26 vs. price of CHF101.00 (19.9% above fair value)
  • GF Score™: 81/100 with 8 warning signs

No single metric tells the full story. See the XSWX:SFPN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SF Urban Properties AG Business Description

Other Exchanges SFPNz:UK0QN6:UK1Z9:Germany
Address Seefeldstrasse 275, Zurich, CHE, 8008
SF Urban Properties AG is a Swiss real estate company based in Zurich. It deals with the development and management of an existing real estate portfolio and, also with the acquisition of new properties. As part of its activities, it invests in commercial, residential and development properties. The company's investment activities are targeted on the whole of Switzerland, with a particular focus on the Zurich and Basel regions.
81GF Score

Get the complete analysis for XSWX:SFPN

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

CHF101.00
Price
CHF84.26
GF Value