Valuation Gecina

Stocks

Market Closed - Euronext Paris 16:55:00 01/10/2026 BST			5-day change	1st Jan Change
60.05 ^EUR	-3.53%		-5.80%	-25.77%

09-24	European Markets Close Lower in Thursday Trading as Bond Yields, Oil Prices Rise	MT
09-24	Jérôme Engelbrecht appointed Mercialys Group CFO

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	4,447	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-25.78%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,239	11,453	11,468
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-11.82%	1.91%	0.13%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.6x	7.93x	7.23x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.42x	0.41x	0.41x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	0.94x	0.74x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.23x	6.12x	5.81x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	15.7x	15.8x	15x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19x	19x	18.1x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.1x	18.9x	18.1x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.1x	30.2x	16.9x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.33%	3.31%	5.91%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.603	5.674	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	9.33%	9.45%	9.74%
EPS ²	11.53	2.299	-24.15	4.175	6.028	6.983	7.574	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	80.2%	74.9%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	714.3	727.2	765.6
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.6
EBIT ¹	464.6	491.5	505.3	554	582.2	588.4	606.7	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	375.6	668.9	690.5
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,791	7,006	7,021
Reference price ²	122.90	95.15	110.10	90.45	80.90	60.05	60.05	60.05
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GECINA	8.91x	15.96x	19.24x	9%	5.24B
W. P. CAREY INC.	21.33x	12.73x	14.9x	5.8%	14.72B
LAND SECURITIES PLC	7.73x	13.33x	17.22x	6.73%	6.14B
THE GPT GROUP	11.94x	14.4x	15.35x	5.34%	6.09B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	19.6x	12.81x	14.4x	4.92%	5.58B
LONDONMETRIC PROPERTY PLC	9.6x	14.38x	15.37x	7.22%	5.57B
THE BRITISH LAND COMPANY PLC	8.07x	13.5x	17.21x	6.13%	5.42B
MIRVAC GROUP	12.69x	11.39x	13.05x	5.45%	5.08B
EPR PROPERTIES	18.31x	9.84x	12.49x	6.59%	4.3B
Average	13.13x	13.15x	15.47x	6.35%	6.46B
Weighted average by Cap.	14.29x	13.17x	15.46x	6.25%