Valuation Klépierre

Stocks

Real-time Euronext Paris Other stock markets 05:38:29 2026-07-02 am EDT			5-day change	1st Jan Change
36.42 ^EUR	+0.83%		-0.22%	+7.94%

Jun. 10	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT
May. 07	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	9,661	10,341	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	7.04%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,809	17,711	17,567
Change	-	-4.9%	5.67%	6.44%	10.98%	4.71%	-0.55%	-0.82%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10.2x	10.5x	9.75x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.01x	0.95x	0.9x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.91x	1.21x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.75x	7.54x	7.38x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.3x	12.9x	12.5x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.1x	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	20.2x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.32%	4.86%	4.94%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.962	2.023	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.43%	5.6%	5.71%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.558	3.43	3.705
Distribution rate	89.2%	121%	269%	47%	41.9%	55.1%	59%	55.7%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,334	1,371	1,402
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,106	1,137	1,170
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	1,071	1,089	1,170
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,467	7,370	7,225
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.12	36.12	36.12
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,298	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KLÉPIERRE	10.15x	13.35x	16.1x	5.43%	11.78B
REALTY INCOME CORPORATION	39.5x	15.43x	16.03x	5.29%	57.65B
UNIBAIL-RODAMCO-WESTFIELD SE	9.14x	12.65x	15.8x	5.43%	16.61B
SEGRO PLC	11.15x	22.82x	26.83x	3.7%	15.92B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.5x	16.64x	24.4x	5.08%	14.49B
MERLIN PROPERTIES SOCIMI, S.A.	8.09x	22.63x	30.49x	2.76%	10.8B
FEDERAL REALTY INVESTMENT TRUST	31.25x	11.26x	17.76x	3.78%	10.4B
CAPITALAND ASCENDAS REIT	15.75x	12.18x	19.03x	6.21%	9.49B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	28.66x	7.43x	12.26x	5.43%	9.24B
VORNADO REALTY TRUST	-2003x	8.34x	19.88x	1.88%	7.54B
Average	-182.98x	14.27x	19.86x	4.5%	16.39B
Weighted average by Cap.	-68.69x	15.07x	19.00x	4.78%