Valuation Klépierre

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 29/07/26 am AEST			After hours 02:29:59 am
39.10 ^EUR	+0.46%		39.15	+0.13%

10/06	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT
07/05	The Rally Spreads

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,877	6,146	7,049	7,938	9,661	11,143	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	15.34%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,583	18,491	18,345
Change	-	-4.9%	5.67%	6.44%	10.98%	9.26%	-0.5%	-0.79%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	11.2x	11.2x	10.6x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.08x	1.02x	0.97x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-39.64x	1.97x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.35x	8.12x	7.94x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.9x	13.5x	13.1x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.7x	16.1x	15.5x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.4x	15.8x	15.2x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.7x	24.5x	28.8x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.22%	4.08%	3.47%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.962	2.023	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.04%	5.2%	5.3%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.48	3.47	3.657
Distribution rate	89.2%	121%	269%	47%	41.9%	56.4%	58.3%	56.4%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,334	1,372	1,404
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,114	1,147	1,184
EBIT ¹	789	937.8	943.1	993.2	1,027	1,132	1,172	1,206
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,051	1,099	1,216
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,441	7,348	7,202
Reference price ²	20.85	21.53	24.68	27.80	33.74	38.92	38.92	38.92
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,298	-	-
Announcement Date	16/2/22	15/2/23	14/2/24	12/2/25	19/2/26	-	-	-

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.($)
KLÉPIERRE	11.19x	13.93x	16.69x	5.04%	12.68B
REALTY INCOME CORPORATION	41.95x	16.04x	16.63x	5%	61.08B
SEGRO PLC	13.43x	24.6x	28.97x	3.34%	17.68B
UNIBAIL-RODAMCO-WESTFIELD SE	9.53x	12.73x	15.89x	5.22%	17.26B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.03B
FEDERAL REALTY INVESTMENT TRUST	31.47x	11.68x	18.44x	3.57%	10.98B
MERLIN PROPERTIES SOCIMI, S.A.	8.08x	22.73x	30.77x	2.76%	10.77B
CAPITALAND ASCENDAS REIT	15.78x	12.28x	19.21x	6.13%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.92x	7.35x	12.05x	5.61%	8.96B
VORNADO REALTY TRUST	-158x	8.15x	19.69x	1.9%	7.43B
Average	1.85x	14.65x	20.37x	4.35%	17.15B
Weighted average by Cap.	17.74x	15.66x	19.64x	4.57%