Valuation Klépierre

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 13/06/26 am AEST			After hours 05:37:07 am
36.50 ^EUR	-0.44%		36.50	0.00%

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	9,660	10,496	-	-
Change	-	4.59%	14.69%	12.61%	21.7%	8.65%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,007	17,964	17,870	17,728
Change	-	-4.9%	5.67%	6.44%	10.97%	5.63%	-0.52%	-0.8%
P/E Ratio	10.9x	14.8x	36.8x	7.26x	7.43x	10.3x	10.7x	9.9x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.02x	0.96x	0.91x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.95x	1.23x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.87x	7.66x	7.49x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.5x	13x	12.7x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.2x	15.7x	15.1x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.9x	15.2x	14.7x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.4x	20.8x	20.4x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.94%	4.28%	4.82%	4.9%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.97	2.029	2.07
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.37%	5.54%	5.65%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.555	3.426	3.702
Distribution rate	89.2%	121%	269%	47%	41.9%	55.4%	59.2%	55.9%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,333	1,370	1,400
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,111	1,140	1,173
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	1,098	1,073	1,164
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,468	7,375	7,232
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.66	36.66	36.66
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,311	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KLÉPIERRE	10.31x	13.48x	16.17x	5.37%	12.09B
REALTY INCOME CORPORATION	39.4x	15.48x	16.08x	5.29%	57.73B
UNIBAIL-RODAMCO-WESTFIELD SE	9.36x	12.66x	15.7x	5.5%	16.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.26x	16.48x	24.11x	5.14%	14.38B
SEGRO PLC	8.63x	20.52x	22.96x	4.56%	12.99B
FEDERAL REALTY INVESTMENT TRUST	32.37x	11.54x	18.2x	3.64%	10.77B
MERLIN PROPERTIES SOCIMI, S.A.	7.8x	22.07x	29.73x	2.87%	10.53B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.56x	7.29x	12.19x	5.46%	9.2B
VORNADO REALTY TRUST	-1948.5x	8.36x	21.18x	1.91%	7.33B
Average	-177.67x	14.02x	19.56x	4.58%	16.13B
Weighted average by Cap.	-65.02x	14.72x	18.55x	4.88%