Valuation Covivio

Stocks

Market Closed - Euronext Paris 09:25:00 18/09/2026 pm IST			5-day change	1st Jan Change
47.04 ^EUR	-2.16%		-1.34%	-16.96%

07/09	Goldman Sachs Upgrades Covivio to Buy Rating, Trims PT	MT
02/09	AlphaValue/Baader Europe Upgrades Covivio to Reduce, Trims PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,813	5,199	4,872	5,403	6,274	5,212	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-16.92%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	13,162	13,419	13,509
Change	-	-70.77%	126.9%	3.82%	8.88%	-1.29%	1.95%	0.67%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	10.1x	9.66x	7.44x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.54x	0.53x	0.51x
PEG	-	-0.3x	0x	-1x	0x	-0.3x	2.26x	0.2x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	7.57x	7.22x	6.87x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	19.1x	18.6x	17.8x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	20.1x	19.4x	18.6x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	17x	16.4x	14.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.953	4.051	4.182
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	8.4%	8.61%	8.89%
EPS ²	9.791	6.606	-14.55	0.637	6.667	4.672	4.871	6.321
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	84.6%	83.2%	66.2%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	688.5	721.9	758.1
EBITDA ¹	545.6	534.3	551	587	643	654.4	690.8	727.9
EBIT ¹	498	517.5	530	571.8	615.7	773.3	817.4	932.9
Net income ¹	923.6	620.7	-1,419	68.1	738.7	564.4	794.9	999.2
Net Debt ¹	10,972	-	6,925	6,845	7,061	7,950	8,207	8,297
Reference price ²	72.20	55.45	48.68	48.76	56.65	47.04	47.04	47.04
Nbr of stocks (in thousands)	94,369	93,764	1,00,084	1,10,805	1,10,750	1,10,804	-	-
Announcement Date	22/02/22	21/02/23	15/02/24	19/02/25	18/02/26	-	-	-

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.($)
COVIVIO	10.07x	19.12x	20.11x	8.4%	597.73Cr
REALTY INCOME CORPORATION	37.53x	14.88x	15.38x	5.76%	5.34TCr
SEGRO PLC	16.52x	23.23x	27.83x	3.49%	1.7TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.06x	11.97x	14.66x	5.92%	1.54TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.99x	16.26x	23.64x	5.25%	1.43TCr
KLÉPIERRE	9.29x	13.32x	15.87x	5.38%	1.2TCr
FEDERAL REALTY INVESTMENT TRUST	26.17x	10.57x	16.63x	4.12%	963.69Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.46x	7.66x	12.31x	5.41%	928.74Cr
CAPITALAND ASCENDAS REIT	14.58x	11.77x	18.5x	6.47%	914.9Cr
MERLIN PROPERTIES SOCIMI, S.A.	7.29x	19.52x	26.41x	3.4%	883.33Cr
Average	18.40x	14.83x	19.13x	5.36%	1.55TCr
Weighted average by Cap.	23.40x	15.05x	18.36x	5.34%