Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles 11:55:00 2026-08-21 EDT			5-day change	1st Jan Change
20.40 ^EUR	+0.49%		-2.86%	-13.19%

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	208.6	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-13.18%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	884.7	751	466.4
Change	-	75.79%	-11.62%	-12.15%	-10.14%	-0.76%	-15.11%	-37.89%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	4.38x	3.01x	3.74x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.45x	0.4x	0.36x
PEG	-	-0.5x	0x	-0x	-0x	-13.6x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.38x	0.41x	0.61x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.59x	1.48x	1.36x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	13x	8.45x	6.57x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	13x	8.45x	6.57x
EV / FCF	-	-	-8.82x	18.3x	5.67x	26.5x	5.12x	2.19x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.78%	19.5%	45.7%
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	20.40	20.40	20.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IMMOBEL NV	4.38x	1.59x	13.01x	-.--%	244M
SUN HUNG KAI PROPERTIES LIMITED	16.63x	5.21x	14.02x	3.04%	47.38B
CHINA RESOURCES LAND LIMITED	9.3x	1.56x	8.16x	3.82%	32.18B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.03x	16.32x	1.35%	27.9B
EMAAR PROPERTIES	5.48x	0.66x	1.38x	9.12%	26.37B
MITSUI FUDOSAN CO., LTD.	13.89x	3.09x	14.78x	2.52%	25.36B
CK ASSET HOLDINGS LIMITED	11.15x	2.12x	9.92x	3.98%	21.12B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.79x	1.69x	14.65x	3.5%	19.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.38x	6.55x	17.49x	1.59%	19.4B
Average	11.12x	2.74x	11.29x	3.17%	24B
Weighted average by Cap.	12.35x	3.04x	11.25x	3.54%