|
Real-time
Boerse Muenchen
04:43:54 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 36.84 EUR | -0.38% |
|
-0.70% | +8.68% |
| 09-02 | Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio | MT |
| 08-28 | Listen to the yellow birds |  |
Company Valuation: Klépierre
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 | 10,605 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 9.77% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 17,988 | 17,908 | 17,763 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 5.76% | -0.44% | -0.81% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 9.38x | 10.4x | 9.79x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 0.99x | 0.95x | 0.89x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.7x | -1.07x | 1.62x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 7.9x | 7.68x | 7.5x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.4x | 13x | 12.6x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 16x | 15.3x | 14.7x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 16.1x | 15.4x | 14.8x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 22.9x | 23.8x | 27.9x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.36% | 4.21% | 3.59% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.971 | 2.042 | 2.107 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.33% | 5.52% | 5.7% |
| EPS 2 | 1.906 | 1.45 | 0.67 | 3.83 | 4.54 | 3.943 | 3.561 | 3.776 |
| Distribution rate | 89.2% | 121% | 269% | 47% | 41.9% | 50% | 57.3% | 55.8% |
| Net sales 1 | 1,006 | 1,162 | 1,165 | 1,231 | 1,268 | 1,342 | 1,381 | 1,413 |
| EBITDA 1 | 806.8 | 955 | 921.4 | 985.3 | 1,043 | 1,127 | 1,170 | 1,208 |
| EBIT 1 | 789 | 937.8 | 943.1 | 993.2 | 1,027 | 1,114 | 1,160 | 1,203 |
| Net income 1 | 544.7 | 415.2 | 192.7 | 1,098 | 1,299 | 1,192 | 1,102 | 1,261 |
| Net Debt 1 | 8,451 | 7,479 | 7,349 | 7,387 | 7,347 | 7,383 | 7,303 | 7,158 |
| Reference price 2 | 20.85 | 21.53 | 24.68 | 27.80 | 33.74 | 36.98 | 36.98 | 36.98 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.85x | 14.93x | 15.42x | 5.71% | 53.9B | |
| 16.61x | 23.32x | 27.94x | 3.47% | 17.14B | |
| 8.18x | 12x | 14.71x | 5.86% | 15.7B | |
| 17.75x | 16.13x | 23.44x | 5.32% | 14.12B | |
| 9.38x | 13.4x | 15.96x | 5.33% | 12.24B | |
| 26.52x | 10.67x | 16.78x | 4.06% | 9.77B | |
| 36.61x | 7.67x | 12.34x | 5.38% | 9.33B | |
| 14.52x | 11.74x | 18.45x | 6.49% | 9.14B | |
| 7.36x | 19.61x | 26.53x | 3.37% | 8.97B | |
| Average | 19.42x | 14.39x | 19.06x | 5% | 16.7B | |
| Weighted average by Cap. | 24.07x | 14.93x | 18.31x | 5.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LI Stock
- KPR Stock
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
