Valuation Icade

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-22 EDT			5-day change	1st Jan Change
19.00 ^EUR	-0.16%		+0.53%	-13.64%

07-22	Icade, H1 2026 Earnings Call, Jul 22, 2026
07-22	Jefferies Reiterates Its Rating on Icade After First-Half Results

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,441	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-13.63%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,109	4,396	3,839
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-19.66%	7%	-12.67%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	173x	18.6x	6.19x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.38x	0.37x	0.37x
PEG	-	-0.7x	0x	0.1x	0.2x	-2x	0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.14x	1.09x	1.04x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.26x	3.32x	2.78x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	15.1x	15.8x	13.4x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	13.6x	15x	13.3x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.16x	8.81x	6.71x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	16.2%	11.4%	14.9%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.695	1.964	1.729
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	8.92%	10.3%	9.1%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	0.11	1.021	3.069
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	1,541%	192%	56.3%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,259	1,324	1,380
EBITDA ¹	625.5	650.3	283	239	292.5	273	278.7	286.5
EBIT ¹	800.6	382.5	270.1	277.5	294.6	302.5	293.2	288.5
Net income ¹	400.1	54.1	-1,250	-275.9	-123	8.2	149.2	233.3
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	2,668	2,956	2,398
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.00	19.00	19.00
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	2/21/22	2/20/23	2/19/24	2/18/25	2/17/26	-	-	-

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.($)
ICADE	-9.18x	3.48x	15.87x	10.25%	1.65B
W. P. CAREY INC.	25.61x	13.75x	16.14x	4.96%	16.76B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	25.49x	15.13x	16.68x	3.84%	7.19B
LAND SECURITIES PLC	8.88x	14.08x	18.22x	6.07%	6.86B
THE GPT GROUP	14.61x	14.9x	15.97x	4.96%	6.67B
GECINA	10.27x	17.32x	20.94x	7.51%	6.37B
LONDONMETRIC PROPERTY PLC	10.44x	14.81x	15.9x	6.79%	6B
THE BRITISH LAND COMPANY PLC	8.76x	14.07x	18.16x	5.66%	5.98B
MIRVAC GROUP	11.51x	11.28x	12.83x	5.56%	4.79B
Average	11.82x	13.20x	16.74x	6.18%	6.92B
Weighted average by Cap.	15.92x	14.11x	16.81x	5.65%