|
Market Closed -
OTC Markets
09:30:24 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 84.74 USD | -3.20% |
|
0.00% | -10.56% |
| 08-24 | Wall Street's Three-Way Stress Test |  |
| 08-10 | Berenberg Tweaks Gecina Estimates After H1 Results; Buy Rating Kept | MT |
Company Valuation: Gecina
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,059 | 7,022 | 8,134 | 6,688 | 5,992 | 5,184 | - | - |
| Change | - | -22.49% | 15.83% | -17.78% | -10.41% | -13.48% | - | - |
| Enterprise Value (EV) 1 | 15,957 | 14,199 | 14,334 | 13,188 | 12,746 | 11,850 | 12,196 | 12,217 |
| Change | - | -11.02% | 0.95% | -7.99% | -3.36% | -7.02% | 2.92% | 0.17% |
| P/E | 10.7x | 41.4x | -4.56x | 21.7x | 13.4x | 8.73x | 8.97x | 8.43x |
| PBR | 0.7x | 0.55x | 0.77x | 0.64x | 0.57x | 0.49x | 0.48x | 0.47x |
| PEG | - | -0.5x | 0x | -0x | 0.3x | 0.3x | -3.36x | 1.31x |
| Capitalization / Revenue | 14.8x | 11.2x | 12.2x | 9.63x | 8.41x | 7.26x | 7.11x | 6.77x |
| EV / Revenue | 26x | 22.7x | 21.5x | 19x | 17.9x | 16.6x | 16.7x | 16x |
| EV / EBITDA | 33.5x | 28.6x | 26.8x | 23.3x | 21.6x | 20x | 20.2x | 19.2x |
| EV / EBIT | 34.3x | 28.9x | 28.4x | 23.8x | 21.9x | 20.2x | 20.1x | 19.2x |
| EV / FCF | 23.6x | 64.9x | 99.2x | 90.8x | 47.4x | 24.3x | 32.2x | 18x |
| FCF Yield | 4.23% | 1.54% | 1.01% | 1.1% | 2.11% | 4.11% | 3.11% | 5.55% |
| Dividend per Share 2 | 5.3 | 5.3 | 5.3 | 5.45 | 5.5 | 5.607 | 5.678 | 5.847 |
| Rate of return | 4.31% | 5.57% | 4.81% | 6.03% | 6.8% | 8.01% | 8.11% | 8.35% |
| EPS 2 | 11.53 | 2.299 | -24.15 | 4.175 | 6.028 | 8.015 | 7.802 | 8.303 |
| Distribution rate | 46% | 231% | -21.9% | 131% | 91.2% | 70% | 72.8% | 70.4% |
| Net sales 1 | 613.3 | 625.9 | 666.8 | 694.5 | 712.6 | 713.7 | 729.4 | 765.5 |
| EBITDA 1 | 476.4 | 496.5 | 535 | 565.7 | 589.7 | 592.6 | 604 | 634.9 |
| EBIT 1 | 464.6 | 491.5 | 505.3 | 554 | 582.2 | 585.9 | 607.2 | 635.2 |
| Net income 1 | 849.3 | 169.6 | -1,787 | 309.8 | 448.2 | 423.4 | 687.5 | 768.9 |
| Net Debt 1 | 6,898 | 7,177 | 6,200 | 6,500 | 6,754 | 6,666 | 7,012 | 7,033 |
| Reference price 2 | 122.90 | 95.15 | 110.10 | 90.45 | 80.90 | 70.00 | 70.00 | 70.00 |
| Nbr of stocks (in thousands) | 73,714 | 73,802 | 73,881 | 73,945 | 74,065 | 74,060 | - | - |
| Announcement Date | 2/17/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/10/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.7x | 13.52x | 15.79x | 5.25% | 16.21B | |
| 8.71x | 14.12x | 18.24x | 6.04% | 7.01B | |
| 23.32x | 14.91x | 16.26x | 4.13% | 6.64B | |
| 12.28x | 14.65x | 15.62x | 5.2% | 6.45B | |
| 8.9x | 16.74x | 20.17x | 7.86% | 6.16B | |
| 10.6x | 14.95x | 16.05x | 6.69% | 6.19B | |
| 8.74x | 14.08x | 18.06x | 5.7% | 6.01B | |
| 12.69x | 12.21x | 13.05x | 5.45% | 5.23B | |
| Average | 13.62x | 14.40x | 16.65x | 5.79% | 7.49B | |
| Weighted average by Cap. | 15.33x | 14.29x | 16.58x | 5.69% |
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
- GFC Stock
- GECF.F Stock
- Valuation Gecina
Select your edition
All financial news and data tailored to specific country editions
