|
Real-time Estimate
Tradegate
01:29:59 15/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 38.89 EUR | +17.85% |
|
0.00% | - |
| 03/08 | Jefferies Downgrades Klépierre to Hold Rating | MT |
| 31/07 | Klépierre: Operational performance reduces risk. |  |
Company Valuation: Klépierre
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,877 | 6,146 | 7,049 | 7,938 | 9,661 | 11,133 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 15.23% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 18,601 | 18,526 | 18,385 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 9.37% | -0.4% | -0.77% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 10.5x | 11x | 10.5x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 1.06x | 1x | 0.95x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.6x | -2.41x | 2.23x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 8.31x | 8.07x | 7.88x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.9x | 13.4x | 13x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 16.5x | 15.9x | 15.3x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 17.2x | 16.1x | 15.4x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 23.7x | 24.6x | 28.9x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.22% | 4.07% | 3.46% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.97 | 2.038 | 2.103 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.08% | 5.25% | 5.42% |
| EPS 2 | 1.906 | 1.45 | 0.67 | 3.83 | 4.54 | 3.701 | 3.532 | 3.699 |
| Distribution rate | 89.2% | 121% | 269% | 47% | 41.9% | 53.2% | 57.7% | 56.8% |
| Net sales 1 | 1,006 | 1,162 | 1,165 | 1,231 | 1,268 | 1,339 | 1,379 | 1,413 |
| EBITDA 1 | 806.8 | 955 | 921.4 | 985.3 | 1,043 | 1,126 | 1,168 | 1,206 |
| EBIT 1 | 789 | 937.8 | 943.1 | 993.2 | 1,027 | 1,080 | 1,154 | 1,195 |
| Net income 1 | 544.7 | 415.2 | 192.7 | 1,098 | 1,299 | 1,182 | 1,098 | 1,244 |
| Net Debt 1 | 8,451 | 7,479 | 7,349 | 7,387 | 7,347 | 7,468 | 7,393 | 7,252 |
| Reference price 2 | 20.85 | 21.53 | 24.68 | 27.80 | 33.74 | 38.80 | 38.80 | 38.80 |
| Nbr of stocks (in thousands) | 2,81,847 | 2,85,471 | 2,85,607 | 2,85,533 | 2,86,342 | 2,86,784 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 12/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.22x | 15.97x | 16.21x | 5.18% | 5.96TCr | |
| 17.07x | 23.68x | 28.62x | 3.38% | 1.77TCr | |
| 9.39x | 12.53x | 15.35x | 5.31% | 1.72TCr | |
| 20.63x | 17.08x | 24.32x | 4.89% | 1.52TCr | |
| 10.48x | 13.88x | 16.51x | 5.08% | 1.28TCr | |
| 9.48x | 21.66x | 29.3x | 2.93% | 1.04TCr | |
| 28.26x | 11.2x | 17.59x | 3.84% | 1.03TCr | |
| 15.54x | 12x | 18.66x | 6.19% | 951.86Cr | |
| 26.96x | 7.23x | 11.38x | 5.95% | 843.71Cr | |
| Average | 19.78x | 15.03x | 19.77x | 4.75% | 1.79TCr | |
| Weighted average by Cap. | 25.27x | 15.76x | 19.09x | 4.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LI Stock
- LI Stock
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
