Valuation Gecina Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 04/09/2026			5-day change	1st Jan Change
67.85 ^EUR	-0.22%		-3.14%	-15.87%

28/08	Listen to the yellow birds
24/08	Wall Street's Three-Way Stress Test

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	5,051	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-15.7%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,717	12,057	12,072
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.07%	2.9%	0.12%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.46x	8.75x	8.21x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.48x	0.47x	0.46x
PEG	-	-0.5x	0x	-0x	0.3x	0.3x	-2.71x	1.25x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.08x	6.93x	6.61x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.4x	16.6x	15.8x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.8x	20x	19x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20x	19.9x	19x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	24.1x	31.8x	17.8x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.16%	3.14%	5.62%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.607	5.678	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	8.22%	8.33%	8.57%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.057	7.797	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	69.6%	72.8%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	713.8	728.4	764.4
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.9
EBIT ¹	464.6	491.5	505.3	554	582.2	585.9	607.2	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	423.4	687.5	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,666	7,007	7,021
Reference price ²	122.90	95.15	110.10	90.45	80.90	68.20	68.20	68.20
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
Announcement Date	17/02/22	15/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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.($)
W. P. CAREY INC.	23.37x	13.43x	15.68x	5.31%	1.6TCr
LAND SECURITIES PLC	8.29x	13.76x	17.76x	6.34%	664.01Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.51x	14.43x	15.88x	4.28%	641.03Cr
THE GPT GROUP	12.04x	14.48x	15.44x	5.3%	636.55Cr
GECINA	8.46x	16.41x	19.77x	8.22%	586.98Cr
LONDONMETRIC PROPERTY PLC	10.04x	14.47x	15.53x	7.06%	584.01Cr
THE BRITISH LAND COMPANY PLC	8.47x	13.84x	17.76x	5.88%	579.28Cr
MIRVAC GROUP	12.59x	11.33x	12.98x	5.49%	521.92Cr
Average	13.22x	14.02x	16.35x	5.99%	727.14Cr
Weighted average by Cap.	15.02x	13.95x	16.28x	5.86%