Valuation Icade

Stocks

Real-time Euronext Paris Other stock markets 08:35:34 2026-07-31 am EDT			5-day change	1st Jan Change
19.79 ^EUR	+0.25%		+2.65%	-10.05%

Jul. 22	Icade, H1 2026 Earnings Call, Jul 22, 2026
Jul. 22	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	1,497	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-10.27%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,549	4,321	4,013
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-11.06%	-5.01%	-7.13%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-16.9x	30.5x	6.86x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.41x	0.4x	0.38x
PEG	-	-0.7x	0x	0.1x	0.2x	0.6x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.16x	1.12x	1.08x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.52x	3.23x	2.89x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	17.8x	16.2x	14.9x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	16.1x	14.6x	13.9x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.82x	8.66x	7.02x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	14.7%	11.5%	14.3%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.75	1.981	1.824
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	8.87%	10%	9.24%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-1.166	0.6475	2.876
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-150%	306%	63.4%
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	267.1	269.1
EBIT ¹	800.6	382.5	270.1	277.5	294.6	282.6	295.1	288.2
Net income ¹	400.1	54.1	-1,250	-275.9	-123	-56.05	129.7	187.7
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,052	2,824	2,516
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.74	19.74	19.74
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	2/21/22	2/20/23	2/19/24	2/18/25	2/17/26	-	-	-

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.($)
ICADE	-16.93x	3.52x	17.81x	8.89%	1.72B
W. P. CAREY INC.	25.22x	13.74x	16.17x	5.04%	16.88B
LAND SECURITIES PLC	9.25x	14.39x	18.62x	5.83%	7.18B
THE GPT GROUP	15.17x	15.26x	16.37x	4.78%	6.93B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.71x	14.96x	16.29x	4.05%	6.76B
GECINA	9.42x	17.13x	20.68x	7.44%	6.44B
LONDONMETRIC PROPERTY PLC	10.78x	15.11x	16.22x	6.58%	6.23B
THE BRITISH LAND COMPANY PLC	8.92x	14.2x	18.34x	5.56%	6.11B
MIRVAC GROUP	11.91x	11.54x	13.12x	5.35%	4.95B
Average	10.83x	13.32x	17.07x	5.95%	7.02B
Weighted average by Cap.	15.34x	14.19x	16.96x	5.57%