Valuation Gecina London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-02 EDT			5-day change	1st Jan Change
72.92 ^EUR	+1.53%		-0.87%	-9.52%

06-12	Could This Finally Be the One?
06-12	Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity	RE

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	5,407	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-9.76%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,322	12,508	12,582
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-3.32%	1.51%	0.59%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.95x	9.35x	8.66x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.51x	0.5x	0.48x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	1.46x	1.09x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.5x	7.33x	6.97x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17.1x	17x	16.2x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.7x	20.4x	19.5x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.8x	20.4x	20.2x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25.3x	33x	18.6x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	3.95%	3.03%	5.39%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.647	5.733	5.776
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.74%	7.86%	7.92%
EPS ²	11.53	2.299	-24.15	4.175	6.028	7.333	7.803	8.423
Distribution rate	46%	231%	-21.9%	131%	91.2%	77%	73.5%	68.6%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	720.6	737.9	776.1
EBITDA ¹	476.4	496.5	535	565.7	589.7	596.3	612.5	644.1
EBIT ¹	464.6	491.5	505.3	554	582.2	591.6	611.8	624.4
Net income ¹	849.3	169.6	-1,787	309.8	448.2	576	655.5	817.3
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,915	7,101	7,175
Reference price ²	122.90	95.15	110.10	90.45	80.90	72.95	72.95	72.95
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,119	-	-
Announcement Date	2/17/22	2/15/23	2/14/24	2/13/25	2/10/26	-	-	-

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.($)
W. P. CAREY INC.	24.11x	13.22x	15.53x	5.27%	15.77B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23x	14.1x	15.63x	4.26%	6.49B
LAND SECURITIES GROUP PLC	8.53x	13.55x	17.58x	6.49%	6.41B
THE GPT GROUP	14.24x	14.62x	15.6x	5.11%	6.38B
LONDONMETRIC PROPERTY PLC	10.6x	14.73x	15.81x	6.92%	5.83B
THE BRITISH LAND COMPANY PLC	8.46x	13.6x	17.52x	5.97%	5.61B
MIRVAC GROUP	11.57x	11.2x	12.76x	5.63%	4.66B
EPR PROPERTIES	19.02x	9.98x	12.54x	6.39%	4.42B
Average	14.94x	13.13x	15.37x	5.76%	6.95B
Weighted average by Cap.	16.60x	13.29x	15.55x	5.64%