Valuation Icade BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 06:43:06 27/06/26 am AEST			5-day change	1st Jan Change
19.37 ^EUR	+1.79%		-5.60%	-11.23%

12/06	Icade announces Annual dividend, payable on June 25, 2026	CI
27/05	French and Benelux stocks-Factors to watch on May 27	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,468	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-12%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,510	4,289	3,813
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-11.81%	-4.9%	-11.12%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-9.48x	17.7x	5.93x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.38x	0.38x	0.37x
PEG	-	-0.7x	0x	0.1x	0.2x	-0.4x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.13x	1.11x	1.06x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.47x	3.24x	2.76x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	15.8x	15.4x	13.3x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	15.5x	15x	13.8x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.69x	5.16x	34.3x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	21.3%	19.4%	2.91%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.953	1.943	1.707
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	10.1%	10%	8.82%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-2.042	1.094	3.264
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-95.6%	178%	52.3%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,300	1,324	1,379
EBITDA ¹	625.5	650.3	283	239	292.5	285.3	278.6	286.1
EBIT ¹	800.6	382.5	270.1	277.5	294.6	291	285.6	275.8
Net income ¹	400.1	54.1	-1,250	-275.9	-123	14.7	153.5	243.3
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,042	2,821	2,345
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.36	19.36	19.36
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/2/22	20/2/23	19/2/24	18/2/25	17/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
W. P. CAREY INC.	25.12x	13.59x	15.96x	5.06%	16.45B
THE GPT GROUP	15.18x	15.22x	16.25x	4.79%	6.81B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.47x	14.25x	15.77x	4.17%	6.62B
LAND SECURITIES GROUP PLC	8.65x	13.65x	17.7x	6.4%	6.46B
GECINA	10.1x	17.36x	20.84x	7.63%	6.26B
LONDONMETRIC PROPERTY PLC	11.57x	14.77x	15.93x	6.73%	5.91B
THE BRITISH LAND COMPANY PLC	7.73x	13.81x	17.68x	5.85%	5.68B
MIRVAC GROUP	12.08x	11.51x	13.11x	5.39%	4.86B
Average	14.24x	14.27x	16.66x	5.75%	7.38B
Weighted average by Cap.	16.29x	14.23x	16.61x	5.62%