Valuation Klépierre

Stocks

Market Closed - Euronext Paris 10:25:00 06/11/2026 pm IST			5-day change	1st Jan Change
36.80 ^EUR	+0.60%		+4.43%	+9.07%

21/10	Klépierre: No cloud in the sky
21/10	Klépierre raises its full-year targets

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	10,554	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	9.24%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,898	17,854	17,670
Change	-	-4.9%	5.67%	6.44%	10.98%	5.23%	-0.24%	-1.03%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.91x	11x	11x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.01x	0.96x	0.91x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-1.1x	56.69x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.89x	7.59x	7.38x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.4x	12.8x	12.4x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.9x	15.1x	14.5x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16x	15.2x	14.7x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.8x	23.7x	19.3x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.39%	4.22%	5.19%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.96	2.027	2.09
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.33%	5.51%	5.68%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.714	3.334	3.341
Distribution rate	89.2%	121%	269%	47%	41.9%	52.8%	60.8%	62.6%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,337	1,390	1,430
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,126	1,181	1,215
EBIT ¹	789	937.8	943.1	993.2	1,027	1,119	1,172	1,201
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,172	1,050	1,186
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,344	7,301	7,116
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.80	36.80	36.80
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

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	9.91x	13.39x	15.9x	5.33%	1.18TCr
PROLOGIS, INC.	33x	17.92x	21.32x	3.38%	12TCr
SIMON PROPERTY GROUP, INC.	37.77x	15.19x	19.47x	3.94%	7.39TCr
REALTY INCOME CORPORATION	38.6x	15.07x	15.61x	5.52%	5.61TCr
GOODMAN GROUP	17.69x	16.13x	18.59x	1.08%	3.91TCr
KIMCO REALTY CORPORATION	28.4x	11.44x	14.84x	4.22%	1.7TCr
SEGRO PLC	14.02x	22.73x	27.46x	3.58%	1.65TCr
UNIBAIL-RODAMCO-WESTFIELD SE	9.13x	12.1x	14.79x	5.85%	1.52TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.53x	16.55x	24.28x	5.13%	1.45TCr
REGENCY CENTERS CORPORATION	30.02x	11.38x	16.65x	4.06%	1.37TCr
Average	23.71x	15.19x	18.89x	4.21%	3.79TCr
Weighted average by Cap.	29.81x	16.04x	19.32x	3.87%