|
Market Closed -
Euronext Paris
01:55:00 19/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 47.04 EUR | -2.16% |
|
-1.34% | -16.96% |
| 07/09 | Goldman Sachs Upgrades Covivio to Buy Rating, Trims PT | MT |
| 02/09 | AlphaValue/Baader Europe Upgrades Covivio to Reduce, Trims PT | MT |
Company Valuation: Covivio
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,813 | 5,199 | 4,872 | 5,403 | 6,274 | 5,212 | - | - |
| Change | - | -23.69% | -6.29% | 10.89% | 16.12% | -16.92% | - | - |
| Enterprise Value (EV) 1 | 17,785 | 5,199 | 11,797 | 12,248 | 13,335 | 13,162 | 13,419 | 13,509 |
| Change | - | -70.77% | 126.9% | 3.82% | 8.88% | -1.29% | 1.95% | 0.67% |
| P/E | 7.37x | 8.39x | -3.34x | 76.5x | 8.5x | 10.1x | 9.66x | 7.44x |
| PBR | 0.79x | 0.55x | 0.6x | 0.66x | 0.73x | 0.54x | 0.53x | 0.51x |
| PEG | - | -0.3x | 0x | -1x | 0x | -0.3x | 2.26x | 0.2x |
| Capitalization / Revenue | 11.5x | 8.57x | 7.91x | 5.4x | 9.88x | 7.57x | 7.22x | 6.87x |
| EV / Revenue | 29.9x | 8.57x | 19.2x | 12.2x | 21x | 19.1x | 18.6x | 17.8x |
| EV / EBITDA | 32.6x | 9.73x | 21.4x | 20.9x | 20.7x | 20.1x | 19.4x | 18.6x |
| EV / EBIT | 35.7x | 10x | 22.3x | 21.4x | 21.7x | 17x | 16.4x | 14.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.75 | 3.75 | 3.3 | 3.5 | 3.75 | 3.953 | 4.051 | 4.182 |
| Rate of return | 5.19% | 6.76% | 6.78% | 7.18% | 6.62% | 8.4% | 8.61% | 8.89% |
| EPS 2 | 9.791 | 6.606 | -14.55 | 0.637 | 6.667 | 4.672 | 4.871 | 6.321 |
| Distribution rate | 38.3% | 56.8% | -22.7% | 549% | 56.2% | 84.6% | 83.2% | 66.2% |
| Net sales 1 | 594.6 | 606.8 | 615.6 | 1,000 | 634.8 | 688.5 | 721.9 | 758.1 |
| EBITDA 1 | 545.6 | 534.3 | 551 | 587 | 643 | 654.4 | 690.8 | 727.9 |
| EBIT 1 | 498 | 517.5 | 530 | 571.8 | 615.7 | 773.3 | 817.4 | 932.9 |
| Net income 1 | 923.6 | 620.7 | -1,419 | 68.1 | 738.7 | 564.4 | 794.9 | 999.2 |
| Net Debt 1 | 10,972 | - | 6,925 | 6,845 | 7,061 | 7,950 | 8,207 | 8,297 |
| Reference price 2 | 72.20 | 55.45 | 48.68 | 48.76 | 56.65 | 47.04 | 47.04 | 47.04 |
| Nbr of stocks (in thousands) | 94,369 | 93,764 | 100,084 | 110,805 | 110,750 | 110,804 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 15/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.07x | 19.12x | 20.11x | 8.4% | 5.98B | |
| 37.53x | 14.88x | 15.38x | 5.76% | 53.44B | |
| 16.52x | 23.23x | 27.83x | 3.49% | 16.95B | |
| 8.06x | 11.97x | 14.66x | 5.92% | 15.43B | |
| 17.99x | 16.26x | 23.64x | 5.25% | 14.26B | |
| 9.29x | 13.32x | 15.87x | 5.38% | 12.04B | |
| 26.17x | 10.57x | 16.63x | 4.12% | 9.64B | |
| 36.46x | 7.66x | 12.31x | 5.41% | 9.29B | |
| 14.58x | 11.77x | 18.5x | 6.47% | 9.15B | |
| 7.29x | 19.52x | 26.41x | 3.4% | 8.83B | |
| Average | 18.40x | 14.83x | 19.13x | 5.36% | 15.5B | |
| Weighted average by Cap. | 23.40x | 15.05x | 18.36x | 5.34% |
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
- COV Stock
- Valuation Covivio
Select your edition
All financial news and data tailored to specific country editions
