Valuation Gecina Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 10:04:47 11/09/2026 pm IST			5-day change	1st Jan Change
65.85 ^EUR	+0.23%		-3.23%	-17.79%

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	4,884	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-18.48%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,676	11,890	11,905
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.39%	1.84%	0.12%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.44x	8.71x	7.94x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.46x	0.45x	0.45x
PEG	-	-0.5x	0x	-0x	0.3x	0.6x	1.03x	0.82x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.84x	6.72x	6.39x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.3x	16.4x	15.6x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.7x	19.7x	18.8x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.8x	19.6x	18.7x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	24x	31.4x	17.6x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.17%	3.19%	5.7%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.603	5.674	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	8.5%	8.6%	8.87%
EPS ²	11.53	2.299	-24.15	4.175	6.028	6.983	7.574	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	80.2%	74.9%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	714.3	727.2	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	588.4	606.7	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	375.6	668.9	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,791	7,006	7,021
Reference price ²	122.90	95.15	110.10	90.45	80.90	65.95	65.95	65.95
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.	22.95x	13.28x	15.56x	5.42%	1.57TCr
LAND SECURITIES PLC	7.88x	13.4x	17.3x	6.67%	631.56Cr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	21.87x	13.88x	15.57x	4.41%	622.65Cr
THE GPT GROUP	11.47x	14.06x	14.99x	5.57%	603.13Cr
GECINA	9.44x	16.35x	19.7x	8.5%	566.89Cr
LONDONMETRIC PROPERTY PLC	9.54x	14.33x	15.31x	7.24%	563.52Cr
THE BRITISH LAND COMPANY PLC	8.08x	13.51x	17.34x	6.16%	553.04Cr
MIRVAC GROUP	12.04x	11x	12.61x	5.75%	496.66Cr
Average	12.91x	13.73x	16.05x	6.21%	701.51Cr
Weighted average by Cap.	14.76x	13.68x	16.00x	6.06%