Valuation Klépierre London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-29 EDT			5-day change	1st Jan Change
39.05 ^EUR	-0.38%		+2.76%	+15.94%

07-29	Klépierre SA, H1 2026 Earnings Call, Jul 29, 2026
06-10	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT

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	11,154	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	15.45%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,595	18,502	18,356
Change	-	-4.9%	5.67%	6.44%	10.98%	9.33%	-0.5%	-0.79%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	12.8x	11.2x	10.7x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.09x	1.02x	0.97x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.4x	0.8x	1.99x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.53x	8.13x	7.95x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	14.2x	13.5x	13.1x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.3x	16.1x	15.5x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.4x	15.8x	15.2x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.7x	24.5x	28.8x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.22%	4.08%	3.47%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.97	2.023	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.06%	5.19%	5.29%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.033	3.47	3.657
Distribution rate	89.2%	121%	269%	47%	41.9%	64.9%	58.3%	56.4%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,308	1,372	1,404
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,143	1,147	1,184
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	1,076	1,099	1,216
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,441	7,348	7,202
Reference price ²	20.85	21.53	24.68	27.80	33.74	38.96	38.96	38.96
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	42.1x	16.08x	16.67x	4.98%	61.29B
SEGRO PLC	13.64x	24.87x	29.29x	3.29%	17.96B
UNIBAIL-RODAMCO-WESTFIELD SE	9.59x	12.76x	15.93x	5.19%	17.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.41x	17.16x	25.55x	4.85%	15.21B
FEDERAL REALTY INVESTMENT TRUST	31.22x	11.62x	18.33x	3.6%	10.9B
MERLIN PROPERTIES SOCIMI, S.A.	11.33x	22.04x	29.16x	2.8%	10.48B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.86B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.19x	7.54x	12.34x	5.34%	9.41B
VORNADO REALTY TRUST	-160.24x	8.21x	19.82x	1.88%	7.54B
Average	1.16x	14.75x	20.74x	4.21%	17.78B
Weighted average by Cap.	18.50x	15.80x	19.85x	4.5%