Valuation Klépierre

Stocks

Real-time Euronext Paris Other stock markets 04:01:43 16/06/2026 pm IST			5-day change	1st Jan Change
36.18 ^EUR	+0.11%		+1.63%	+7.23%

10/06	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT
07/05	The Rally Spreads

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	9,660	10,347	-	-
Change	-	4.59%	14.69%	12.61%	21.7%	7.11%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,007	17,815	17,722	17,579
Change	-	-4.9%	5.67%	6.44%	10.97%	4.75%	-0.53%	-0.8%
P/E Ratio	10.9x	14.8x	36.8x	7.26x	7.43x	10.2x	10.5x	9.76x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1x	0.95x	0.9x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.89x	1.21x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.76x	7.55x	7.39x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.4x	12.9x	12.6x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16x	15.6x	15x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.7x	15.1x	14.6x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.2x	20.6x	20.3x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.94%	4.32%	4.86%	4.94%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.97	2.029	2.07
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.45%	5.62%	5.73%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.555	3.426	3.702
Distribution rate	89.2%	121%	269%	47%	41.9%	55.4%	59.2%	55.9%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,333	1,370	1,400
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,111	1,140	1,173
EBIT ¹	789	937.8	943.1	993.2	1,027	1,132	1,172	1,206
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,098	1,073	1,164
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,468	7,375	7,232
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.14	36.14	36.14
Nbr of stocks (in thousands)	2,81,847	2,85,471	2,85,607	2,85,533	2,86,311	2,86,298	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	19/02/26	-	-	-

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.($)
KLÉPIERRE	10.17x	13.37x	16.03x	5.45%	1.2TCr
REALTY INCOME CORPORATION	39.55x	15.52x	16.12x	5.27%	5.79TCr
UNIBAIL-RODAMCO-WESTFIELD SE	8.92x	12.71x	15.76x	5.46%	1.68TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.34x	16.52x	24.18x	5.12%	1.45TCr
SEGRO PLC	8.95x	21.01x	23.51x	4.4%	1.36TCr
MERLIN PROPERTIES SOCIMI, S.A.	8.13x	22.71x	30.6x	2.75%	1.11TCr
FEDERAL REALTY INVESTMENT TRUST	32.37x	11.53x	18.2x	3.64%	1.08TCr
CAPITALAND ASCENDAS REIT	16.2x	12.39x	19.36x	6.04%	985.01Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.35x	7.39x	12.21x	5.5%	912.82Cr
VORNADO REALTY TRUST	-1916.5x	8.29x	21.01x	1.94%	720.98Cr
Average	-174.45x	14.14x	19.70x	4.56%	1.63TCr
Weighted average by Cap.	-61.38x	14.88x	18.72x	4.85%