Valuation Gecina

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-16 EDT			After hours 14:12:42
66.20 ^EUR	+0.76%		66.25	+0.08%

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	4,866	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-18.79%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,657	11,872	11,886
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.54%	1.84%	0.12%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.41x	8.67x	7.91x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.46x	0.45x	0.44x
PEG	-	-0.5x	0x	-0x	0.3x	0.6x	1.03x	0.81x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.81x	6.69x	6.37x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.3x	16.3x	15.6x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.7x	19.7x	18.7x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.8x	19.6x	18.7x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.9x	31.3x	17.5x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.18%	3.19%	5.7%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.603	5.674	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	8.53%	8.64%	8.9%
EPS ²	11.53	2.299	-24.15	4.175	6.028	6.983	7.574	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	80.2%	74.9%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	714.3	727.2	764.4
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	588.4	606.7	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	375.6	668.9	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,791	7,006	7,021
Reference price ²	122.90	95.15	110.10	90.45	80.90	65.70	65.70	65.70
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.($)
GECINA	9.41x	16.32x	19.67x	8.53%	5.62B
W. P. CAREY INC.	22.68x	13.19x	15.4x	5.48%	15.56B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	21.26x	13.6x	15.26x	4.54%	6.05B
LAND SECURITIES PLC	7.81x	13.34x	17.22x	6.73%	6.24B
THE GPT GROUP	11.89x	14.36x	15.31x	5.37%	6.22B
LONDONMETRIC PROPERTY PLC	9.54x	14.33x	15.31x	7.27%	5.62B
THE BRITISH LAND COMPANY PLC	8.01x	13.45x	17.15x	6.17%	5.47B
MIRVAC GROUP	12.25x	11.13x	12.74x	5.65%	5.02B
EPR PROPERTIES	19.16x	10.09x	12.81x	6.3%	4.5B
Average	13.56x	13.31x	15.65x	6.23%	6.7B
Weighted average by Cap.	14.96x	13.39x	15.70x	6.09%