Valuation Carmila

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 05/08/2026 BST			5-day change	1st Jan Change
17.10 ^EUR	+0.71%		+3.14%	+0.59%

07-30	Carmila S.A., H1 2026 Earnings Call, Jul 30, 2026
07-29	Carmila S.A. Raises Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,675	2,016	1,917	2,215	2,250	2,353	2,353	-
Change	-	20.37%	-4.91%	15.58%	1.58%	4.55%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,921	5,054
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	0.11%	2.7%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	8.7x	8.43x
PBR	0.51x	0.6x	-	-	-	0.7x	0.61x	0.59x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	-3.21x	2.57x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	5.34x	4.86x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	11.2x	10.4x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	13.8x	13.7x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	13.9x	14x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	19.8x	18.6x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	5.06%	5.36%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.347	1.395	1.453
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	7.93%	8.21%	8.56%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	1.951	2.015
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	67.2%	71.5%	72.1%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	441	484.2
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	355.6	368.3
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	354	360.7
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	270.5	297
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,568	2,701
Reference price ²	11.78	13.86	13.34	15.58	16.02	16.98	16.98	16.98
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	138,562	138,562	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CARMILA	8.47x	11.12x	14.11x	7.93%	2.71B
SIMON PROPERTY GROUP, INC.	35.38x	15.31x	19.69x	3.99%	73.26B
KIMCO REALTY CORPORATION	30.16x	11.46x	15.65x	4.23%	16.87B
REGENCY CENTERS CORPORATION	32.12x	12.21x	17.51x	3.81%	14.51B
LINK REAL ESTATE INVESTMENT TRUST	15.63x	11.22x	16.32x	6.41%	12.91B
BRIXMOR PROPERTY GROUP INC.	26.7x	10.37x	15.37x	3.98%	9.57B
AGREE REALTY CORPORATION	40.17x	16x	19.36x	4.18%	9.48B
NNN REIT, INC.	23.02x	14.3x	15.74x	5.15%	8.97B
VICINITY CENTRES	12.53x	17.55x	19.3x	4.54%	8.88B
THE MACERICH COMPANY	-190.13x	12.56x	19.34x	2.68%	7.62B
Average	3.40x	13.21x	17.24x	4.69%	16.48B
Weighted average by Cap.	20.00x	13.95x	18.21x	4.3%