Valuation Klépierre BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:28 2026-07-31 EDT			5-day change	1st Jan Change
39.42 ^EUR	-0.10%		+3.27%	+15.64%

07-31	Klépierre: Operational performance reduces risk.
07-30	Klépierre posted a very strong operating performance, Oddo BHF says

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,877	6,146	7,049	7,938	9,661	11,282	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	16.78%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,701	18,632	18,482
Change	-	-4.9%	5.67%	6.44%	10.98%	9.95%	-0.37%	-0.81%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	11.6x	11.3x	10.8x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.09x	1.03x	0.97x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	5.4x	1.99x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.46x	8.2x	8x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	14x	13.5x	13.1x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.8x	16.2x	15.5x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.8x	15.9x	15.2x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.8x	24.7x	29x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.2%	4.05%	3.45%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.966	2.024	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5%	5.15%	5.24%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.4	3.471	3.659
Distribution rate	89.2%	121%	269%	47%	41.9%	57.8%	58.3%	56.4%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,333	1,375	1,410
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,114	1,152	1,189
EBIT ¹	789	937.8	943.1	993.2	1,027	1,111	1,175	1,216
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,055	1,075	1,170
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,419	7,350	7,200
Reference price ²	20.85	21.53	24.68	27.80	33.74	39.34	39.34	39.34
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,784	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/19/26	-	-	-

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.($)
REALTY INCOME CORPORATION	41.27x	15.87x	16.45x	5.08%	60.08B
SEGRO PLC	17.05x	23.8x	28.03x	3.38%	17.58B
UNIBAIL-RODAMCO-WESTFIELD SE	9.56x	13.34x	16.2x	5.25%	17.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
FEDERAL REALTY INVESTMENT TRUST	30.72x	11.49x	18.13x	3.66%	10.72B
MERLIN PROPERTIES SOCIMI, S.A.	9.87x	22.16x	29.46x	2.84%	10.59B
CAPITALAND ASCENDAS REIT	16.42x	12.58x	19.69x	5.89%	10.05B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	25.45x	7.43x	12.17x	5.49%	9.15B
VORNADO REALTY TRUST	-160.6x	8.22x	19.84x	1.87%	7.55B
Average	1.15x	14.68x	20.63x	4.25%	17.61B
Weighted average by Cap.	18.18x	15.67x	19.71x	4.56%