Valuation Klépierre

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-04 EDT			5-day change	1st Jan Change
37.96 ^EUR	+0.42%		+0.26%	+12.51%

09-02	Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio	MT
08-28	Listen to the yellow birds

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	10,886	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	12.68%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,269	18,189	18,044
Change	-	-4.9%	5.67%	6.44%	10.98%	7.41%	-0.44%	-0.8%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.98x	10.5x	10.1x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.02x	0.97x	0.92x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-2.11x	2.25x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.13x	7.9x	7.7x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.6x	13.2x	12.8x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.2x	15.5x	14.9x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.8x	15.7x	15x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.3x	24.1x	28.3x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.3%	4.15%	3.53%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.971	2.042	2.108
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.19%	5.38%	5.55%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.802	3.614	3.776
Distribution rate	89.2%	121%	269%	47%	41.9%	51.8%	56.5%	55.8%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,339	1,379	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	1,085	1,159	1,203
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,215	1,115	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	37.96	37.96	37.96
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KLÉPIERRE	9.94x	13.61x	16.17x	5.21%	12.6B
REALTY INCOME CORPORATION	40.24x	15.69x	16.05x	5.29%	58.23B
SEGRO PLC	16.65x	23.35x	27.98x	3.46%	17.3B
UNIBAIL-RODAMCO-WESTFIELD SE	8.42x	12.14x	14.88x	5.69%	16.27B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.53x	16.48x	23.66x	5.18%	14.57B
FEDERAL REALTY INVESTMENT TRUST	27.65x	10.97x	17.27x	3.9%	10.18B
MERLIN PROPERTIES SOCIMI, S.A.	7.76x	20.31x	27.48x	3.2%	9.53B
CAPITALAND ASCENDAS REIT	14.57x	11.79x	18.33x	6.38%	9.35B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.05x	7.62x	12.25x	5.47%	9.18B
VORNADO REALTY TRUST	-146.16x	8.18x	19.5x	2.06%	6.82B
Average	3.47x	14.01x	19.36x	4.58%	16.4B
Weighted average by Cap.	18.31x	15.05x	18.68x	4.85%