Valuation Klépierre

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
35.70 ^EUR	+0.37%		-3.98%	+5.81%

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	10,221	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	5.79%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,660	17,556	17,411
Change	-	-4.9%	5.67%	6.44%	10.98%	3.84%	-0.59%	-0.82%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10x	10.4x	9.64x
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	-2.88x	1.2x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.68x	7.47x	7.3x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.3x	12.8x	12.4x
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	15.6x	15x	14.4x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23x	20.4x	20.1x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.35%	4.9%	4.99%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.962	2.023	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.5%	5.67%	5.78%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.558	3.43	3.705
Distribution rate	89.2%	121%	269%	47%	41.9%	55.1%	59%	55.7%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,332	1,369	1,400
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,106	1,137	1,170
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	1,071	1,089	1,170
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,439	7,335	7,190
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.70	35.70	35.70
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.($)
KLÉPIERRE	10.26x	13.44x	16.2x	5.37%	11.97B
REALTY INCOME CORPORATION	40.79x	15.77x	16.34x	5.13%	59.53B
UNIBAIL-RODAMCO-WESTFIELD SE	9.24x	12.71x	15.87x	5.37%	16.88B
SEGRO PLC	11.13x	22.78x	26.79x	3.71%	15.98B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.75x	16.78x	24.61x	5.02%	14.72B
MERLIN PROPERTIES SOCIMI, S.A.	8.01x	22.47x	30.27x	2.78%	10.73B
FEDERAL REALTY INVESTMENT TRUST	31.59x	11.34x	17.89x	3.74%	10.51B
CAPITALAND ASCENDAS REIT	15.88x	12.24x	19.13x	6.16%	9.59B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.43x	7.4x	12.1x	5.48%	9.16B
VORNADO REALTY TRUST	-2029x	8.39x	20.01x	1.85%	7.63B
Average	-185.39x	14.33x	19.92x	4.46%	16.67B
Weighted average by Cap.	-68.87x	15.21x	19.11x	4.71%