Valuation Icade Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 08:26:49 2026-08-10 EDT			5-day change	1st Jan Change
19.12 ^EUR	+1.41%		-2.83%	-12.60%

08-07	Icade: FFO expected to catch up from 2027
07-29	Icade acquired 81.50% stake in Comet Group SAS for ?40 million.	CI

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	1,437	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-13.86%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,489	4,261	3,953
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-12.23%	-5.08%	-7.23%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-16.2x	29.3x	6.59x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.4x	0.38x	0.37x
PEG	-	-0.7x	0x	0.1x	0.2x	0.6x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.11x	1.07x	1.04x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.47x	3.18x	2.85x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	17.4x	16.3x	14.7x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	15.5x	14.2x	13.5x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.73x	8.54x	6.91x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	14.9%	11.7%	14.5%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.767	1.839	1.941
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.33%	9.71%	10.2%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-1.166	0.6475	2.876
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-152%	284%	67.5%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,292	1,338	1,388
EBITDA ¹	625.5	650.3	283	239	292.5	257.9	261.4	269.3
EBIT ¹	800.6	382.5	270.1	277.5	294.6	289.5	299.1	293
Net income ¹	400.1	54.1	-1,250	-275.9	-123	-56.05	130.7	184.2
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,052	2,824	2,516
Reference price ²	63.10	40.24	35.54	22.98	22.00	18.95	18.95	18.95
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.($)
W. P. CAREY INC.	24.28x	13.62x	16.19x	5.2%	16.36B
LAND SECURITIES PLC	9.16x	14.32x	18.53x	5.89%	7.14B
THE GPT GROUP	15.43x	15.43x	16.55x	4.69%	7.1B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.22x	14.78x	16.04x	4.13%	6.62B
GECINA	9.41x	17.17x	20.72x	7.45%	6.46B
LONDONMETRIC PROPERTY PLC	10.62x	14.96x	16.07x	6.68%	6.16B
THE BRITISH LAND COMPANY PLC	8.91x	14.19x	18.32x	5.57%	6.13B
MIRVAC GROUP	12.05x	11.63x	13.22x	5.29%	5.04B
Average	14.13x	14.51x	16.95x	5.61%	7.63B
Weighted average by Cap.	15.86x	14.44x	16.92x	5.54%