|
End-of-day quote
Johannesburg S.E.
23/09/2026
|
5-day change | 1st Jan Change | ||
| 145.00 ZAR | -1.20% |
|
+0.03% | -0.58% |
| 18/09 | Nepi Rockcastle Exits Baltic Region via EUR200 Million Sale of Shopping Center in Lithuania | MT |
| 19/08 | NEPI Rockcastle N.V., H1 2026 Earnings Call, Aug 19, 2026 |
Company Valuation: NEPI Rockcastle N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,556 | 3,455 | 3,974 | 4,959 | 5,332 | 5,445 | - | - |
| Change | - | -2.86% | 15.05% | 24.78% | 7.52% | 2.12% | - | - |
| Enterprise Value (EV) 1 | 5,351 | 5,805 | 6,204 | 7,478 | 8,033 | 8,409 | 8,543 | 8,734 |
| Change | - | 8.49% | 6.87% | 20.54% | 7.42% | 4.68% | 1.59% | 2.24% |
| P/E | - | - | - | 8.07x | 10.7x | 9.11x | 8.85x | 7.83x |
| PBR | 0.96x | 0.88x | 0.92x | 0.96x | 1.07x | 1.06x | 1.01x | 0.97x |
| PEG | - | - | - | - | -0.5x | 0.4x | 2.93x | 0.6x |
| Capitalization / Revenue | 10.3x | 8.54x | 8.09x | 8.92x | 8.63x | 8.3x | 7.79x | 7.2x |
| EV / Revenue | 15.4x | 14.3x | 12.6x | 13.5x | 13x | 12.8x | 12.2x | 11.5x |
| EV / EBITDA | 18.8x | 14.7x | 13.4x | 14.2x | 13.9x | 13.9x | 13x | 12x |
| EV / EBIT | 16.7x | 10.8x | 13.5x | 14.2x | 14x | 13.7x | 13.1x | 12.6x |
| EV / FCF | - | - | 35.7x | 25.6x | 31.6x | 32.7x | 23.2x | 19.1x |
| FCF Yield | - | - | 2.8% | 3.91% | 3.16% | 3.05% | 4.31% | 5.25% |
| Dividend per Share 2 | 0.3442 | 0.5068 | 0.5128 | 0.5416 | 0.5583 | 0.5798 | 0.6142 | 0.6585 |
| Rate of return | 5.89% | 8.93% | 8.2% | 7.67% | 7.44% | 7.47% | 7.91% | 8.48% |
| EPS 2 | - | - | - | 0.875 | 0.7014 | 0.8518 | 0.8776 | 0.992 |
| Distribution rate | - | - | - | 61.9% | 79.6% | 68.1% | 70% | 66.4% |
| Net sales 1 | 346.9 | 404.6 | 491.2 | 555.9 | 618.1 | 655.8 | 699 | 756.4 |
| EBITDA 1 | 284.9 | 395.5 | 462 | 527.5 | 576.7 | 603.3 | 654.7 | 729.5 |
| EBIT 1 | 320.6 | 539.9 | 460.6 | 525.9 | 575.1 | 611.7 | 650.7 | 690.9 |
| Net income 1 | 235 | - | 476.8 | 587.6 | 498.8 | 567.5 | 609.1 | 690.6 |
| Net Debt 1 | 1,794 | 2,350 | 2,229 | 2,519 | 2,701 | 2,964 | 3,097 | 3,288 |
| Reference price 2 | 5.840 | 5.673 | 6.251 | 7.059 | 7.503 | 7.764 | 7.764 | 7.764 |
| Nbr of stocks (in thousands) | 608,995 | 608,995 | 635,830 | 702,551 | 710,717 | 707,299 | - | - |
| Announcement Date | 23/2/22 | 24/2/23 | 20/2/24 | 25/2/25 | 24/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.13x | 12.89x | 14.01x | 7.45% | 6.23B | |
| 14.04x | 4.55x | 12.24x | 3.61% | 39.98B | |
| 5.75x | 0.78x | 1.61x | 8.56% | 28.11B | |
| 17.96x | 3.96x | 15.93x | 1.36% | 27.51B | |
| 7.9x | 1.42x | 7.84x | 4.47% | 26.42B | |
| 13.87x | 3.09x | 14.78x | 2.52% | 25.41B | |
| 10.25x | 2.01x | 8.28x | 4.1% | 20.61B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 37.7x | 13.82x | 34.8x | 3.15% | 18.2B | |
| 13.13x | 6.41x | 16.86x | 1.66% | 18.68B | |
| Average | 13.78x | 4.98x | 12.96x | 3.96% | 23.18B | |
| Weighted average by Cap. | 13.57x | 4.06x | 12.21x | 3.8% |
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
- NRP Stock
- Valuation NEPI Rockcastle N.V.
Select your edition
All financial news and data tailored to specific country editions
