Valuation Immobel NV

Stocks

Real-time Euronext Bruxelles Other stock markets 06:09:57 2026-07-15 EDT			5-day change	1st Jan Change
21.50 ^EUR	-0.46%		-2.27%	-8.51%

06-15	Lewandpol Property Spolka Z Ograniczona Odpowiedzialnoscia acquired Central Point in Warsaw's Central Business District from Immobel SA.	CI
06-07	Easternmed Real Estate Capital PLC acquired Flagship office building The Muse located at Rue d?Arlon 75 from Immobel SA for a transaction valued at ?100 million.	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	220.9	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-8.08%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	896.9	763.3	478.7
Change	-	75.79%	-11.62%	-12.15%	-10.14%	0.61%	-14.9%	-37.28%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	4.64x	3.19x	3.96x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.48x	0.42x	0.38x
PEG	-	-0.5x	0x	-0x	-0x	-14.41x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.4x	0.44x	0.65x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.62x	1.51x	1.4x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	13.2x	8.59x	6.74x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	13.2x	8.59x	6.74x
EV / FCF	-	-	-8.82x	18.3x	5.67x	26.9x	5.21x	2.24x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.72%	19.2%	44.6%
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	21.60	21.60	21.60
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	4.64x	1.62x	13.19x	-.--%	253M
MITSUBISHI ESTATE CO., LTD.	21.07x	4.29x	17.6x	1.19%	31.25B
EMAAR PROPERTIES	5.74x	0.67x	1.37x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.27x	3.1x	14.88x	2.46%	25.64B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.33x	6.87x	18.44x	1.4%	21.75B
DLF LIMITED	32.18x	15.26x	49.41x	1.28%	17.3B
ALDAR PROPERTIES	7.4x	1.64x	5.3x	2.98%	16.63B
AZRIELI GROUP LTD.	9.53x	28.06x	-	2.31%	16.35B
HONGKONG LAND HOLDINGS LIMITED	27.06x	11.07x	26.73x	3.71%	15.3B
Average	15.25x	8.06x	18.36x	2.67%	19.13B
Weighted average by Cap.	16.08x	7.56x	17.49x	3.12%