Valuation Gecina

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-08 EDT			Pre-market 01:14:18
60.20 ^EUR	-1.15%		60.90	+1.16%

10-05	Switzerland: has greediness become a risk?
09-24	European Markets Close Lower in Thursday Trading as Bond Yields, Oil Prices Rise	MT

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	4,458	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-25.59%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,257	11,465	11,485
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-11.68%	1.85%	0.17%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.62x	7.95x	7.25x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.42x	0.41x	0.4x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	0.94x	0.75x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.24x	6.13x	5.83x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	15.8x	15.8x	15x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19x	19x	18.1x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.1x	18.9x	18.1x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.1x	30.3x	16.9x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.33%	3.31%	5.9%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.615	5.674	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	9.33%	9.43%	9.71%
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%	80.4%	74.9%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	714.3	726.8	765.2
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.6
EBIT ¹	464.6	491.5	505.3	554	582.2	589.2	605.6	635.1
Net income ¹	849.3	169.6	-1,787	309.8	448.2	375.6	668.9	690.5
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,798	7,007	7,027
Reference price ²	122.90	95.15	110.10	90.45	80.90	60.20	60.20	60.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GECINA	8.72x	15.83x	19.08x	9.22%	4.99B
W. P. CAREY INC.	20.71x	12.49x	14.62x	5.97%	14.38B
LAND SECURITIES PLC	7.61x	13.83x	17.88x	6.86%	6.55B
THE GPT GROUP	11.81x	14.31x	15.25x	5.4%	5.99B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	18.97x	12.55x	14.06x	5.1%	5.42B
LONDONMETRIC PROPERTY PLC	9.24x	14.01x	14.96x	7.51%	5.32B
THE BRITISH LAND COMPANY PLC	7.93x	13.4x	17.06x	6.26%	5.21B
MIRVAC GROUP	12.38x	11.21x	12.84x	5.59%	4.98B
EPR PROPERTIES	17.6x	9.63x	12.23x	6.84%	4.17B
NOMURA REAL ESTATE MASTER FUND, INC.	21.49x	15.97x	24.26x	4.97%	3.94B
Average	13.65x	13.32x	16.23x	6.37%	6.1B
Weighted average by Cap.	14.35x	13.23x	15.90x	6.32%