Valuation Gecina London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-08-28 EDT			5-day change	1st Jan Change
70.20 ^EUR	+0.32%		-3.07%	-12.90%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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

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.($)
W. P. CAREY INC.	23.48x	13.44x	15.7x	5.3%	16.06B
LAND SECURITIES PLC	8.58x	14.01x	18.09x	6.13%	6.89B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.07x	14.8x	16.13x	4.18%	6.57B
THE GPT GROUP	12.2x	14.6x	15.56x	5.23%	6.42B
GECINA	8.73x	16.6x	20x	8.01%	6.02B
LONDONMETRIC PROPERTY PLC	10.29x	14.68x	15.76x	6.89%	6B
THE BRITISH LAND COMPANY PLC	8.63x	13.98x	17.94x	5.77%	5.92B
MIRVAC GROUP	12.32x	11.97x	12.8x	5.61%	5.08B
Average	13.41x	14.26x	16.50x	5.89%	7.37B
Weighted average by Cap.	15.16x	14.16x	16.43x	5.78%