Valuation Klépierre London S.E.

Stocks

Real-time Estimate Tradegate 05:00:41 2026-09-25 am EDT			5-day change	1st Jan Change
37.19 ^EUR	+2.31%		+0.93%	+9.74%

Sep. 02	Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio	MT
Aug. 28	Listen to the yellow birds

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	10,393	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	7.58%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,776	17,696	17,551
Change	-	-4.9%	5.67%	6.44%	10.98%	4.51%	-0.45%	-0.82%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.19x	10.2x	9.6x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.97x	0.93x	0.88x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.7x	-1.05x	1.59x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.74x	7.52x	7.35x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.2x	12.8x	12.4x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.8x	15.1x	14.5x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16x	15.3x	14.6x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.6x	23.5x	27.6x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.42%	4.26%	3.63%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.971	2.042	2.107
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.44%	5.63%	5.81%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.943	3.561	3.776
Distribution rate	89.2%	121%	269%	47%	41.9%	50%	57.3%	55.8%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,342	1,381	1,413
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,127	1,170	1,208
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	1,192	1,102	1,261
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,383	7,303	7,158
Reference price ²	20.85	21.53	24.68	27.80	33.74	36.24	36.24	36.24
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.($)
REALTY INCOME CORPORATION	36.7x	14.68x	15.15x	5.89%	52.26B
SEGRO PLC	16.74x	23.44x	28.08x	3.44%	16.97B
UNIBAIL-RODAMCO-WESTFIELD SE	8x	11.93x	14.61x	5.97%	15.17B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.04x	16.06x	23.26x	5.36%	13.91B
KLÉPIERRE	9.19x	13.24x	15.77x	5.44%	11.82B
FEDERAL REALTY INVESTMENT TRUST	26.03x	10.54x	16.62x	4.14%	9.59B
CAPITALAND ASCENDAS REIT	14.21x	11.56x	18.16x	6.64%	8.89B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.65x	7.48x	12x	5.71%	8.8B
MERLIN PROPERTIES SOCIMI, S.A.	7.12x	19.26x	25.88x	3.48%	8.55B
Average	18.96x	14.24x	18.84x	5.12%	16.22B
Weighted average by Cap.	23.46x	14.80x	18.14x	5.31%