Valuation Gecina London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 10:56:05 24/07/2026 BST			5-day change	1st Jan Change
74.48 ^EUR	-0.87%		+1.12%	-6.17%

07-23	Gecina: Still resilient in a more and more challenging market
07-23	Gecina, H1 2026 Earnings Call, Jul 23, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	5,585	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-6.79%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,297	12,615	12,619
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-3.52%	2.59%	0.03%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.4x	9.38x	8.55x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.52x	0.51x	0.49x
PEG	-	-0.5x	0x	-0x	0.3x	0.3x	42.36x	0.88x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.77x	7.61x	7.28x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17.1x	17.2x	16.4x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.7x	20.7x	19.9x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.8x	20.6x	20.2x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25.3x	33.3x	18.6x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	3.96%	3%	5.37%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.62	5.741	5.804
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.46%	7.62%	7.7%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.015	8.033	8.811
Distribution rate	46%	231%	-21.9%	131%	91.2%	70.1%	71.5%	65.9%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	718.8	733.6	767.3
EBITDA ¹	476.4	496.5	535	565.7	589.7	595.4	608.1	635.6
EBIT ¹	464.6	491.5	505.3	554	582.2	591.7	611.8	624.4
Net income ¹	849.3	169.6	-1,787	309.8	448.2	670.4	685.9	878.6
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,712	7,030	7,034
Reference price ²	122.90	95.15	110.10	90.45	80.90	75.35	75.35	75.35
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,119	-	-
Announcement Date	17/02/22	15/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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.($)
W. P. CAREY INC.	25.6x	13.75x	16.14x	4.97%	16.75B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.6x	14.99x	16.3x	3.93%	6.94B
LAND SECURITIES PLC	8.8x	14.01x	18.13x	6.13%	6.77B
THE GPT GROUP	14.46x	14.8x	15.88x	5.01%	6.57B
LONDONMETRIC PROPERTY PLC	10.56x	14.92x	16.01x	6.71%	6.04B
THE BRITISH LAND COMPANY PLC	8.64x	13.96x	18.02x	5.75%	5.86B
MIRVAC GROUP	11.28x	11.14x	12.66x	5.65%	4.66B
EPR PROPERTIES	20.36x	10.4x	13.09x	5.95%	4.74B
Average	15.54x	13.50x	15.78x	5.51%	7.29B
Weighted average by Cap.	17.45x	13.71x	16.01x	5.38%