Valuation Gecina

Stocks

Real-time Euronext Paris 12:48:21 11/09/2026 BST			5-day change	1st Jan Change
65.65 ^EUR	-0.15%		-3.74%	-18.85%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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	4,869	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-18.73%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,661	11,876	11,890
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.51%	1.84%	0.12%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.42x	8.68x	7.91x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.46x	0.45x	0.44x
PEG	-	-0.5x	0x	-0x	0.3x	0.6x	1.03x	0.81x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.82x	6.7x	6.37x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.3x	16.3x	15.6x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.7x	19.7x	18.7x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.8x	19.6x	18.7x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.9x	31.3x	17.5x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.18%	3.19%	5.7%
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%	8.52%	8.63%	8.89%
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	764.4
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.9
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	768.9
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	65.75	65.75	65.75
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	9.42x	16.33x	19.68x	8.52%	5.66B
W. P. CAREY INC.	23.09x	13.33x	15.56x	5.38%	15.84B
LAND SECURITIES PLC	7.88x	13.39x	17.29x	6.68%	6.31B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.1x	13.98x	15.68x	4.36%	6.29B
THE GPT GROUP	11.65x	14.19x	15.13x	5.48%	6.13B
LONDONMETRIC PROPERTY PLC	9.53x	14.28x	15.32x	7.28%	5.63B
THE BRITISH LAND COMPANY PLC	8.08x	13.51x	17.34x	6.16%	5.53B
MIRVAC GROUP	12.25x	11.13x	12.74x	5.65%	5.05B
EPR PROPERTIES	19.36x	10.15x	12.89x	6.23%	4.55B
Average	13.71x	13.37x	15.74x	6.19%	6.78B
Weighted average by Cap.	15.21x	13.45x	15.80x	6.04%