|
End-of-day quote
Wiener Boerse
2026-08-21
|
5-day change | 1st Jan Change | ||
| 38.84 EUR | +0.73% |
|
-0.26% | - |
| 08-24 | Wall Street's Three-Way Stress Test |  |
| 08-17 | Berenberg Lifts Klépierre Price Target, Estimates After FY26 Guidance Upgrade; Buy Rating Kept | MT |
Company Valuation: Klépierre SA
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 | 11,202 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 15.95% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 18,584 | 18,505 | 18,360 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 9.27% | -0.43% | -0.78% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 10.3x | 10.8x | 10.3x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 1.05x | 1x | 0.94x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.6x | -2.17x | 2.29x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 8.36x | 8.12x | 7.93x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.9x | 13.4x | 13x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 16.5x | 15.8x | 15.2x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 17.1x | 16x | 15.3x |
| 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% | 4.07% | 3.47% |
| 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% | 5.05% | 5.23% | 5.4% |
| 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 | 39.06 | 39.06 | 39.06 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.27x | 15.9x | 16.18x | 5.21% | 59.05B | |
| 16.89x | 23.5x | 28.16x | 3.41% | 17.66B | |
| 8.95x | 12.47x | 15.27x | 5.35% | 17.38B | |
| 20.21x | 16.85x | 24.19x | 4.99% | 15.04B | |
| 10.21x | 13.82x | 16.43x | 5.08% | 13B | |
| 8.37x | 21.19x | 28.67x | 3.03% | 10.19B | |
| 27.76x | 10.95x | 17.26x | 3.91% | 10.14B | |
| 15.67x | 12.06x | 18.75x | 6.14% | 9.68B | |
| 34.78x | 7.55x | 12.21x | 5.39% | 9.32B | |
| Average | 20.35x | 14.92x | 19.68x | 4.72% | 17.94B | |
| Weighted average by Cap. | 25.46x | 15.59x | 18.94x | 4.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LI Stock
- KLEP Stock
- Valuation Klépierre SA
Select your edition
All financial news and data tailored to specific country editions
