Valuation Gecina

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-14 EDT			5-day change	1st Jan Change
72.20 ^EUR	+0.28%		+2.05%	-10.75%

07-10	Credit ratings reaffirmed for Gecina by S&P and Moody's
06-12	Could This Finally Be the One?

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	5,351	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-10.69%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,236	12,382	12,385
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-4%	1.19%	0.03%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.85x	9.25x	8.57x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.5x	0.49x	0.48x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	1.45x	1.08x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.44x	7.3x	6.98x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17x	16.9x	16.1x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.6x	20.4x	19.5x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.7x	20.2x	19.8x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25.1x	32.7x	18.3x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	3.98%	3.06%	5.47%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.654	5.741	5.804
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.83%	7.95%	8.04%
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%	77.1%	73.6%	68.9%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	719.6	733.4	767.1
EBITDA ¹	476.4	496.5	535	565.7	589.7	595.2	608.1	635.6
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	6,884	7,030	7,034
Reference price ²	122.90	95.15	110.10	90.45	80.90	72.20	72.20	72.20
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.($)
GECINA	9.82x	16.98x	20.53x	7.85%	6.08B
W. P. CAREY INC.	24.69x	13.43x	15.76x	5.15%	16.16B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.05x	14.52x	16x	4.07%	6.79B
LAND SECURITIES PLC	8.79x	13.73x	17.82x	6.3%	6.62B
THE GPT GROUP	14.43x	14.75x	15.8x	5.03%	6.51B
LONDONMETRIC PROPERTY PLC	10.63x	14.78x	15.86x	6.9%	5.91B
THE BRITISH LAND COMPANY PLC	8.67x	13.78x	17.75x	5.83%	5.79B
MIRVAC GROUP	11.54x	11.18x	12.73x	5.65%	4.67B
EPR PROPERTIES	19.7x	10.19x	12.8x	6.17%	4.58B
Average	14.70x	13.70x	16.12x	5.88%	7.01B
Weighted average by Cap.	16.34x	13.81x	16.22x	5.74%