Valuation Klépierre

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 am EDT			5-day change	1st Jan Change
35.66 ^EUR	+0.17%		+1.36%	+5.69%

Oct. 05	Switzerland: has greediness become a risk?
Sep. 02	Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio	MT

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	10,227	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	5.85%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,508	17,493	17,320
Change	-	-4.9%	5.67%	6.44%	10.98%	2.94%	-0.09%	-0.98%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.31x	10.2x	9.55x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.96x	0.92x	0.87x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-1.21x	1.47x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.65x	7.41x	7.22x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.1x	12.7x	12.2x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.7x	14.9x	14.3x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.7x	15.1x	14.4x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.3x	23.2x	27.2x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.48%	4.31%	3.68%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.961	2.032	2.097
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.5%	5.7%	5.88%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.831	3.507	3.735
Distribution rate	89.2%	121%	269%	47%	41.9%	51.2%	57.9%	56.1%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,338	1,380	1,417
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,115	1,170	1,211
EBIT ¹	789	937.8	943.1	993.2	1,027	1,114	1,160	1,203
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,181	1,100	1,279
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,281	7,266	7,094
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.66	35.66	35.66
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,784	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/19/26	-	-	-

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	9.31x	13.09x	15.7x	5.5%	11.5B
PROLOGIS, INC.	40.89x	18.13x	23.9x	3.4%	120B
SIMON PROPERTY GROUP, INC.	31.28x	14.08x	17.81x	4.38%	66.47B
REALTY INCOME CORPORATION	37.11x	14.77x	15.27x	5.8%	52.9B
GOODMAN GROUP	18.08x	15.31x	17.42x	1.14%	37.55B
SEGRO PLC	16.04x	24.97x	27.34x	3.58%	16.49B
KIMCO REALTY CORPORATION	26.77x	10.69x	14.72x	4.69%	15.37B
UNIBAIL-RODAMCO-WESTFIELD SE	8.13x	11.76x	14.41x	6.14%	14.6B
CAPITALAND INTEGRATED COMMERCIAL TRUST	17.81x	16x	23.26x	5.4%	13.87B
REGENCY CENTERS CORPORATION	29.43x	11.24x	16.41x	4.15%	13.38B
Average	23.49x	15.00x	18.62x	4.42%	36.16B
Weighted average by Cap.	30.84x	15.84x	19.67x	4.04%