Valuation Icade LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 01:20:24 29/07/2026 am IST			5-day change	1st Jan Change
19.56 ^EUR	-75.85%		0.00%	-

22/07	Icade, H1 2026 Earnings Call, Jul 22, 2026
22/07	Jefferies Reiterates Its Rating on Icade After First-Half Results

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,467	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-12.04%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,519	4,283	3,964
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-11.65%	-5.22%	-7.44%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-11.8x	29.5x	6.68x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.38x	0.38x	0.37x
PEG	-	-0.7x	0x	0.1x	0.2x	-8.72x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.14x	1.1x	1.06x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.5x	3.2x	2.86x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	17.7x	16x	14.7x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	14.9x	14.5x	13.7x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.77x	8.58x	6.93x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	14.8%	11.7%	14.4%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.755	1.983	1.829
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.07%	10.2%	9.45%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-1.642	0.6555	2.896
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-107%	302%	63.1%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,292	1,338	1,388
EBITDA ¹	625.5	650.3	283	239	292.5	255.3	267.2	269.4
EBIT ¹	800.6	382.5	270.1	277.5	294.6	302.9	295.1	288.5
Net income ¹	400.1	54.1	-1,250	-275.9	-123	-123.4	87.3	154.4
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,051	2,816	2,497
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.35	19.35	19.35
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	18/02/25	17/02/26	-	-	-

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.	25.95x	13.87x	16.28x	4.9%	1.7TCr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.52x	15.2x	16.56x	3.97%	690.56Cr
LAND SECURITIES PLC	8.96x	14.15x	18.31x	6.02%	688.93Cr
THE GPT GROUP	14.7x	14.95x	16.04x	4.93%	669.88Cr
GECINA	9.33x	17.1x	20.6x	7.52%	629.74Cr
LONDONMETRIC PROPERTY PLC	10.75x	15.08x	16.19x	6.6%	614.9Cr
THE BRITISH LAND COMPANY PLC	8.87x	14.15x	18.27x	5.6%	601.43Cr
EPR PROPERTIES	20.84x	10.55x	13.27x	5.82%	485.29Cr
Average	15.49x	14.38x	16.94x	5.67%	759.78Cr
Weighted average by Cap.	17.26x	14.39x	16.91x	5.51%