Valuation Carmila

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 17/04/2026 BST			5-day change	1st Jan Change
18.16 ^EUR	+2.02%		+5.21%	+6.82%

02-25	Alessandro di Cino Appointed as Cardif Assurance Vie Representative on Carmila Board
02-25	Carmila Announces Board Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,675	2,016	1,917	2,215	2,250	2,534	2,534	-
Change	-	20.37%	-4.91%	15.58%	1.58%	12.6%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	5,077	5,235
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	-0.39%	3.11%
P/E ratio	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	9.36x	9.3x
PBR	0.51x	0.6x	-	-	-	0.7x	0.64x	0.62x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	-2.83x	13.71x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	5.3x	5.1x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.6x	10.5x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	14.3x	14.2x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	14.1x	14.1x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	18.5x	17.7x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	5.4%	5.64%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.347	1.394	1.448
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	7.42%	7.68%	7.97%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	1.94	1.953
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	67.2%	71.9%	74.2%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	477.7	497.3
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	354.2	369.1
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	360.9	371.5
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	280.5	307
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,543	2,701
Reference price ²	11.78	13.86	13.34	15.58	16.02	18.16	18.16	18.16
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	139,532	139,532	-
Announcement Date	17/02/21	16/02/22	15/02/23	18/03/24	11/02/25	18/02/26	-	-

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.($)
CARMILA	9.05x	11.53x	14.63x	7.42%	2.99B
SIMON PROPERTY GROUP, INC.	33.35x	14.89x	18.52x	4.33%	66.99B
KIMCO REALTY CORPORATION	30.85x	11.19x	15.02x	4.34%	16.31B
REGENCY CENTERS CORPORATION	33.73x	12.29x	18.14x	3.73%	14.78B
AGREE REALTY CORPORATION	40.72x	16.14x	19.21x	4.02%	9.53B
BRIXMOR PROPERTY GROUP INC.	30.58x	10.22x	15.22x	4.01%	9.49B
NNN REIT, INC.	21.56x	13.92x	15.25x	5.42%	8.59B
VICINITY CENTRES	11.66x	16.89x	18.52x	4.84%	8.47B
FIBRA UNO	12.42x	8.1x	10.7x	7.81%	7.02B
THE MACERICH COMPANY	-127.91x	10.97x	19.11x	3.09%	5.72B
Average	9.60x	12.61x	16.43x	4.9%	14.99B
Weighted average by Cap.	23.88x	13.53x	17.33x	4.5%