Valuation Carmila

Stocks

Real-time Euronext Paris 05:42:20 2026-11-05 EST			5-day change	1st Jan Change
15.34 ^EUR	-0.26%		+4.92%	-9.76%

10-23	Carmila edges higher after nine-month update
10-23	French and Benelux stocks-Factors to watch Oct 23	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,675	2,016	1,917	2,215	2,250	2,131	2,131	-
Change	-	20.37%	-4.91%	15.58%	1.58%	-5.3%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,797	4,810
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	2.2%	0.27%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	7.2x	7.64x
PBR	0.51x	0.6x	-	-	-	0.7x	0.56x	0.54x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	1.1x	-1.31x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	4.76x	4.59x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.7x	10.4x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	13.6x	13.2x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	13.5x	13x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	16.3x	15.5x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	6.13%	6.45%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.36	1.401	1.449
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	8%	9.11%	9.42%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	2.138	2.013
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	103%	65.6%	72%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	448.1	464.4
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	351.5	365.5
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	355.4	369.8
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	311.9	284.6
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,666	2,679
Reference price ²	11.78	13.86	13.34	15.58	16.02	15.38	15.38	15.38
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	138,562	138,562	-
Announcement Date	2/17/21	2/16/22	2/15/23	3/18/24	2/11/25	2/18/26	-	-

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.($)
CARMILA	7.67x	10.62x	13.47x	8.76%	2.39B
PROLOGIS, INC.	34.14x	18.4x	21.89x	3.27%	125B
SIMON PROPERTY GROUP, INC.	35.72x	15.19x	19.47x	3.94%	73.93B
REALTY INCOME CORPORATION	39.14x	15.1x	15.64x	5.51%	56.32B
GOODMAN GROUP	18.41x	15.55x	17.72x	1.12%	38.48B
KIMCO REALTY CORPORATION	30.11x	11.55x	15.87x	4.16%	17.2B
SEGRO PLC	13.97x	22.68x	27.39x	3.6%	16.59B
UNIBAIL-RODAMCO-WESTFIELD SE	9.09x	12.08x	14.76x	5.88%	15.2B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.45x	16.51x	24.21x	5.16%	14.52B
REGENCY CENTERS CORPORATION	30.83x	11.6x	16.98x	3.95%	14.04B
Average	23.75x	14.93x	18.74x	4.53%	37.35B
Weighted average by Cap.	30.58x	16.21x	19.57x	3.81%