Valuation Klépierre London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-06-12 EDT			5-day change	1st Jan Change
36.67 ^EUR	-0.52%		+5.49%	+8.88%

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	9,660	10,450	-	-
Change	-	4.59%	14.69%	12.61%	21.7%	8.18%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,007	17,918	17,825	17,682
Change	-	-4.9%	5.67%	6.44%	10.97%	5.36%	-0.52%	-0.8%
P/E Ratio	10.9x	14.8x	36.8x	7.26x	7.43x	10.3x	10.7x	9.86x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.01x	0.96x	0.9x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.95x	1.23x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.84x	7.63x	7.46x
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	16.1x	15.6x	15.1x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.8x	15.2x	14.7x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.3x	20.7x	20.4x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.94%	4.29%	4.83%	4.91%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.97	2.029	2.07
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.4%	5.56%	5.67%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.555	3.426	3.702
Distribution rate	89.2%	121%	269%	47%	41.9%	55.4%	59.2%	55.9%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,333	1,370	1,400
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,111	1,140	1,173
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	1,073	1,164
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,468	7,375	7,232
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.50	36.50	36.50
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,311	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	39.92x	15.61x	16.22x	5.22%	58.49B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.73x	15.78x	5.44%	16.81B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	14.5B
SEGRO PLC	9x	21.09x	23.59x	4.37%	13.63B
MERLIN PROPERTIES SOCIMI, S.A.	8.05x	22.56x	30.39x	2.78%	10.92B
FEDERAL REALTY INVESTMENT TRUST	32.66x	11.61x	18.31x	3.61%	10.87B
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	9.84B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.78x	7.32x	12.23x	5.42%	9.27B
VORNADO REALTY TRUST	-1913.5x	8.28x	21x	1.94%	7.2B
Average	-194.51x	14.23x	20.12x	4.44%	16.84B
Weighted average by Cap.	-66.10x	15.02x	18.95x	4.78%