Valuation Klépierre London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:30:00 25/07/26 am AEST			5-day change	1st Jan Change
38.50 ^EUR	+0.44%		+2.34%	+14.31%

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	11,063	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	14.51%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,503	18,410	18,265
Change	-	-4.9%	5.67%	6.44%	10.98%	8.79%	-0.5%	-0.79%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	11.1x	11.1x	10.6x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.08x	1.02x	0.96x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-39.29x	1.97x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.29x	8.07x	7.88x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.9x	13.4x	13x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.6x	16x	15.4x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.3x	15.7x	15.1x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.6x	24.4x	28.7x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.24%	4.1%	3.49%
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%	5.08%	5.24%	5.34%
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	38.64	38.64	38.64
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.($)
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
FEDERAL REALTY INVESTMENT TRUST	32.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
VORNADO REALTY TRUST	-158.88x	8.18x	19.74x	1.89%	7.47B
Average	0.78x	14.73x	20.77x	4.28%	17.64B
Weighted average by Cap.	18.24x	15.80x	19.88x	4.54%