Valuation Covivio

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-17 EDT			Pre-market 02:35:22
54.55 ^EUR	-0.91%		54.42	-0.23%

06-09	UniCredit remains focused on Commerzbank as market watches Orcel	AN
05-29	Covivio unveils skyscraper project in Berlin

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	6,043	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-3.68%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	14,211	14,320	14,215
Change	-	-70.77%	126.9%	3.82%	8.88%	6.57%	0.77%	-0.74%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	9.72x	9.15x	7.75x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.65x	0.63x	0.61x
PEG	-	-0.3x	0x	-1x	0x	-0.6x	1.48x	0.4x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	6.57x	6.23x	5.95x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	15.4x	14.8x	14x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	20.6x	19.6x	18.5x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	19.8x	18.2x	15.9x
EV / FCF	24.8x	-	34x	31.8x	55.6x	-67x	-65.7x	254x
FCF Yield	4.03%	-	2.94%	3.14%	1.8%	-1.49%	-1.52%	0.39%
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.904	4.014	4.092
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	7.16%	7.36%	7.5%
EPS ²	9.791	6.606	-14.55	0.637	6.667	5.615	5.962	7.041
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	69.5%	67.3%	58.1%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	920.5	969.7	1,016
EBITDA ¹	545.6	534.3	551	587	643	689.4	730.8	769.3
EBIT ¹	498	517.5	530	571.8	615.7	718.2	784.9	893.6
Net income ¹	923.6	620.7	-1,419	68.1	738.7	790.2	673.3	688
Net Debt ¹	10,972	-	6,925	6,845	7,061	8,168	8,277	8,172
Reference price ²	72.20	55.45	48.68	48.76	56.65	54.55	54.55	54.55
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COVIVIO	9.72x	15.44x	20.61x	7.16%	7B
REALTY INCOME CORPORATION	38.55x	15.27x	15.86x	5.41%	56.48B
UNIBAIL-RODAMCO-WESTFIELD SE	8.93x	12.71x	15.76x	5.46%	16.78B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.5x	16.61x	24.31x	5.08%	14.63B
SEGRO PLC	9x	21.08x	23.59x	4.37%	13.59B
KLÉPIERRE	10.14x	13.35x	16.01x	5.46%	11.97B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.55x	30.38x	2.78%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.27x	11.27x	17.77x	3.77%	10.41B
CAPITALAND ASCENDAS REIT	16.45x	12.51x	19.54x	5.94%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.63x	7.17x	11.86x	5.86%	8.58B
Average	17.82x	14.80x	19.57x	5.13%	16.04B
Weighted average by Cap.	23.26x	15.11x	18.62x	5.15%