Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-31 EDT			5-day change	1st Jan Change
21.50 ^EUR	+1.42%		-0.46%	-8.51%

07-25	Elia Transmission Belgium SA/NV acquired 12,000 m² office building Located between the Mont des Arts and the Grand Sablon, Brussels. from Immobel SA	CI
06-15	Lewandpol Property Spolka Z Ograniczona Odpowiedzialnoscia acquired Central Point in Warsaw's Central Business District from Immobel SA.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.8	448.7	297.2	191.2	240.3	219.9	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-8.5%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	895.9	762.3	477.7
Change	-	75.79%	-11.62%	-12.15%	-10.14%	0.5%	-14.92%	-37.33%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	4.62x	3.17x	3.94x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.47x	0.42x	0.38x
PEG	-	-0.5x	0x	-0x	-0x	-14.35x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.4x	0.43x	0.64x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.61x	1.51x	1.4x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	13.2x	8.58x	6.73x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	13.2x	8.58x	6.73x
EV / FCF	-	-	-8.82x	18.3x	5.67x	26.8x	5.2x	2.24x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.73%	19.2%	44.7%
Dividend per Share ²	3.05	3.05	1.2	-	-	-	-	-
Rate of return	4.18%	6.78%	4.03%	-	-	-	-	-
EPS ²	9.247	1.075	-3.85	-9.14	4.67	4.655	6.779	5.46
Distribution rate	33%	284%	-31.2%	-	-	-	-	-
Net sales ¹	392.8	243.9	162.8	379.4	354.8	555.2	506.1	342.3
EBITDA ¹	127.9	68.6	35	34	62.19	68	88.83	71
EBIT ¹	99.06	17.48	26.63	-83.18	57.43	68	88.83	71
Net income ¹	92.15	10.72	-38.42	-93.7	48.45	47.54	69.26	55.8
Net Debt ¹	-	829	832	800.8	651.1	676	542.4	257.8
Reference price ²	72.90	45.00	29.80	18.70	23.50	21.50	21.50	21.50
Nbr of stocks (in thousands)	9,970	9,972	9,972	10,227	10,227	10,228	-	-
Announcement Date	3/10/22	3/9/23	3/11/24	3/1/25	3/4/26	-	-	-

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.($)
IMMOBEL NV	4.62x	1.61x	13.17x	-.--%	253M
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
Average	11.10x	2.87x	10.60x	3.14%	24.48B
Weighted average by Cap.	12.42x	3.17x	10.69x	3.54%