Valuation Covivio

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-02 EDT			5-day change	1st Jan Change
43.40 ^EUR	-0.50%		-6.43%	-23.39%

09-07	Goldman Sachs Upgrades Covivio to Buy Rating, Trims PT	MT
09-02	AlphaValue/Baader Europe Upgrades Covivio to Reduce, Trims PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,813	5,199	4,872	5,403	6,274	4,809	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-23.35%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	12,759	13,016	13,106
Change	-	-70.77%	126.9%	3.82%	8.88%	-4.32%	2.01%	0.69%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	9.29x	8.91x	6.87x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.5x	0.49x	0.47x
PEG	-	-0.3x	0x	-1x	0x	-0.3x	2.09x	0.2x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	6.84x	6.63x	6.4x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	18.1x	18x	17.4x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	19.8x	19.2x	18.5x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	16.5x	15.9x	14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.95	4.038	4.167
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	9.1%	9.3%	9.6%
EPS ²	9.791	6.606	-14.55	0.637	6.667	4.672	4.871	6.321
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	84.5%	82.9%	65.9%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	703.3	724.9	751.7
EBITDA ¹	545.6	534.3	551	587	643	644.2	679.2	709.8
EBIT ¹	498	517.5	530	571.8	615.7	773.3	817.4	932.9
Net income ¹	923.6	620.7	-1,419	68.1	738.7	575.8	637.8	814.3
Net Debt ¹	10,972	-	6,925	6,845	7,061	7,950	8,207	8,297
Reference price ²	72.20	55.45	48.68	48.76	56.65	43.40	43.40	43.40
Nbr of stocks (in thousands)	94,369	93,764	100,084	110,805	110,750	110,804	-	-
Announcement Date	2/22/22	2/21/23	2/15/24	2/19/25	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.($)
COVIVIO	9.29x	18.14x	19.81x	9.1%	5.41B
PROLOGIS, INC.	38.39x	18.29x	23.22x	3.32%	123B
SIMON PROPERTY GROUP, INC.	30.6x	13.85x	17.62x	4.48%	65.02B
REALTY INCOME CORPORATION	35.8x	14.47x	14.94x	6.03%	51.06B
GOODMAN GROUP	17.75x	15x	17.09x	1.16%	36.82B
SEGRO PLC	16.07x	25.01x	27.38x	3.57%	16.38B
KIMCO REALTY CORPORATION	25.99x	10.48x	14.46x	4.84%	14.92B
UNIBAIL-RODAMCO-WESTFIELD SE	7.92x	11.67x	14.3x	6.3%	14.23B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.95x	16.04x	23.31x	5.37%	13.93B
REGENCY CENTERS CORPORATION	28.77x	11.06x	16.15x	4.24%	13.08B
Average	22.85x	15.40x	18.83x	4.84%	35.34B
Weighted average by Cap.	30.04x	15.94x	19.51x	4.1%