Valuation Gecina

Stocks

Real-time Euronext Paris 13:12:26 21/08/2026 BST			5-day change	1st Jan Change
72.50 ^EUR	+1.26%		-2.03%	-10.38%

08-10	Berenberg Tweaks Gecina Estimates After H1 Results; Buy Rating Kept	MT
07-23	Gecina: Still resilient in a more and more challenging market

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	5,303	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-11.5%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,969	12,315	12,335
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-6.09%	2.89%	0.17%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.93x	9.18x	8.62x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.5x	0.49x	0.48x
PEG	-	-0.5x	0x	-0x	0.3x	0.3x	-3.44x	1.34x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.43x	7.27x	6.93x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.8x	16.9x	16.1x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.2x	20.4x	19.4x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.4x	20.3x	19.4x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	24.6x	32.5x	18.2x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.07%	3.08%	5.5%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.607	5.678	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.83%	7.93%	8.17%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.015	7.802	8.303
Distribution rate	46%	231%	-21.9%	131%	91.2%	70%	72.8%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	713.7	729.4	765.5
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	585.9	607.2	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	423.4	687.5	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,666	7,012	7,033
Reference price ²	122.90	95.15	110.10	90.45	80.90	71.60	71.60	71.60
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	8.93x	16.77x	20.2x	7.83%	6.19B
W. P. CAREY INC.	23.98x	13.62x	15.92x	5.19%	16.41B
LAND SECURITIES PLC	8.54x	13.98x	18.04x	6.16%	6.9B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.67x	15.06x	16.42x	4.07%	6.74B
THE GPT GROUP	12.38x	14.73x	15.7x	5.15%	6.46B
LONDONMETRIC PROPERTY PLC	10.39x	14.77x	15.85x	6.82%	6.09B
THE BRITISH LAND COMPANY PLC	8.6x	13.96x	17.91x	5.79%	5.94B
MIRVAC GROUP	13.04x	11.6x	13.28x	5.23%	5.34B
EPR PROPERTIES	20.03x	10.4x	13.18x	6.04%	4.69B
Average	14.40x	13.88x	16.28x	5.81%	7.2B
Weighted average by Cap.	15.83x	13.96x	16.35x	5.7%