Valuation Gecina

Stocks

Market Closed - Euronext Paris 09:25:00 21/08/2026 pm IST			5-day change	1st Jan Change
72.55 ^EUR	+1.33%		-1.96%	-10.32%

10/08	Berenberg Tweaks Gecina Estimates After H1 Results; Buy Rating Kept	MT
23/07	Gecina: Still resilient in a more and more challenging market

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	5,373	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-10.33%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,039	12,385	12,406
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-5.54%	2.87%	0.17%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.05x	9.3x	8.74x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.51x	0.5x	0.49x
PEG	-	-0.5x	0x	-0x	0.3x	0.3x	-3.49x	1.36x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.53x	7.37x	7.02x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.9x	17x	16.2x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.3x	20.5x	19.5x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.5x	20.4x	19.5x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	24.7x	32.7x	18.3x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.05%	3.06%	5.47%
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%	7.73%	7.83%	8.06%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.015	7.802	8.303
Distribution rate	46%	231%	-21.9%	131%	91.2%	70%	72.8%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	713.7	729.4	765.5
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	7,012	7,033
Reference price ²	122.90	95.15	110.10	90.45	80.90	72.55	72.55	72.55
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.($)
GECINA	9.05x	16.87x	20.32x	7.73%	627.26Cr
W. P. CAREY INC.	23.71x	13.52x	15.8x	5.25%	1.62TCr
LAND SECURITIES PLC	8.59x	14.02x	18.1x	6.12%	693.58Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.42x	14.95x	16.3x	4.11%	666.99Cr
THE GPT GROUP	12.36x	14.71x	15.68x	5.17%	649.46Cr
LONDONMETRIC PROPERTY PLC	10.51x	14.87x	15.96x	6.75%	615.82Cr
THE BRITISH LAND COMPANY PLC	8.69x	14.03x	18x	5.74%	599.02Cr
MIRVAC GROUP	13.1x	12.47x	13.33x	5.28%	540.22Cr
EPR PROPERTIES	19.75x	10.31x	13.07x	6.13%	462.33Cr
Average	14.35x	13.97x	16.28x	5.81%	719.64Cr
Weighted average by Cap.	15.69x	14.02x	16.34x	5.71%