Valuation Klépierre LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 05:58:00 2026-06-19 EDT			5-day change	1st Jan Change
35.40 ^EUR	+7.27%		0.00%	-

06-10	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT
05-07	The Rally Spreads

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	10,272	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	6.33%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,740	17,643	17,498
Change	-	-4.9%	5.67%	6.44%	10.98%	4.3%	-0.55%	-0.82%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10.1x	10.5x	9.68x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.99x	0.94x	0.89x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.91x	1.2x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.7x	7.49x	7.33x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.3x	12.9x	12.5x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16x	15.4x	14.9x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.7x	15.1x	14.5x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.1x	20.5x	20.2x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.33%	4.88%	4.96%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.964	2.025	2.065
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.47%	5.65%	5.76%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.558	3.43	3.706
Distribution rate	89.2%	121%	269%	47%	41.9%	55.2%	59%	55.7%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,334	1,371	1,402
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,112	1,142	1,175
EBIT ¹	789	937.8	943.1	993.2	1,027	1,132	1,172	1,206
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,098	1,074	1,165
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,467	7,370	7,225
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.88	35.88	35.88
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,298	-	-
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	38.34x	15.21x	15.8x	5.44%	56.17B
UNIBAIL-RODAMCO-WESTFIELD SE	8.84x	12.66x	15.7x	5.51%	16.46B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.09x	16.39x	23.98x	5.19%	14.25B
SEGRO PLC	8.93x	20.97x	23.46x	4.41%	13.33B
MERLIN PROPERTIES SOCIMI, S.A.	8.07x	22.59x	30.44x	2.77%	10.85B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	16.07x	12.33x	19.26x	6.08%	9.72B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.62x	7.29x	12.06x	5.65%	8.89B
COVIVIO	9.56x	15.34x	20.48x	7.27%	6.83B
Average	18.64x	14.89x	19.88x	5.12%	16.32B
Weighted average by Cap.	24.30x	15.16x	18.72x	5.15%