Valuation Covivio

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-30 EDT			5-day change	1st Jan Change
54.00 ^EUR	-0.46%		+2.08%	-4.68%

07-24	Delfin: Apollo backs Del Vecchio with €1.1bn loan	AN
07-23	Covivio issues €500m of green bonds

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	5,982	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-4.66%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	15,901	14,910	14,987
Change	-	-70.77%	126.9%	3.82%	8.88%	19.24%	-6.23%	0.52%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	11.5x	9.59x	7.11x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.58x	0.56x	0.54x
PEG	-	-0.3x	0x	-1x	0x	-0.4x	0.5x	0.2x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	8.85x	7.51x	7.43x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	23.5x	18.7x	18.6x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	22.9x	-	19x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	19.2x	19.2x	16.9x
EV / FCF	24.8x	-	34x	31.8x	55.6x	46x	31.4x	22.6x
FCF Yield	4.03%	-	2.94%	3.14%	1.8%	2.18%	3.19%	4.43%
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.982	4.026	4.176
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	7.37%	7.46%	7.73%
EPS ²	9.791	6.606	-14.55	0.637	6.667	4.707	5.633	7.599
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	84.6%	71.5%	55%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	676	796.8	804.8
EBITDA ¹	545.6	534.3	551	587	643	693	-	790
EBIT ¹	498	517.5	530	571.8	615.7	828.6	776.9	888.4
Net income ¹	923.6	620.7	-1,419	68.1	738.7	854	-	654
Net Debt ¹	10,972	-	6,925	6,845	7,061	9,919	8,928	9,005
Reference price ²	72.20	55.45	48.68	48.76	56.65	54.00	54.00	54.00
Nbr of stocks (in thousands)	94,369	93,764	100,084	110,805	110,750	110,776	-	-
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	11.53x	23.56x	22.99x	7.34%	6.84B
REALTY INCOME CORPORATION	41.98x	16.05x	16.64x	5%	61.12B
SEGRO PLC	13.26x	24.38x	28.73x	3.38%	17.44B
UNIBAIL-RODAMCO-WESTFIELD SE	9.54x	12.73x	15.89x	5.22%	17.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.74x	17.35x	25.82x	4.78%	15.44B
KLÉPIERRE	12.84x	14.22x	16.27x	5.06%	12.69B
FEDERAL REALTY INVESTMENT TRUST	31.14x	11.6x	18.3x	3.61%	10.87B
MERLIN PROPERTIES SOCIMI, S.A.	10x	21.8x	28.97x	2.91%	10.22B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	9.97B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.08x	7.52x	12.31x	5.36%	9.37B
Average	19.35x	16.18x	20.56x	4.85%	17.12B
Weighted average by Cap.	25.53x	16.24x	19.63x	4.79%