|
Market Closed -
Euronext Paris
16:55:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 14.78 EUR | +1.30% |
|
+2.00% | -32.82% |
| 10-05 | Switzerland: has greediness become a risk? |  |
| 09-30 | Whiterock agreed to acquire 96-room hotel under the B&B Hotels brand in Bron, Lyon from Icade and Nexity SA. | CI |
Company Valuation: Icade
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,776 | 3,044 | 2,693 | 1,741 | 1,668 | 1,120 | - | - |
| Change | - | -36.26% | -11.54% | -35.33% | -4.21% | -32.84% | - | - |
| Enterprise Value (EV) 1 | 11,709 | 9,921 | 6,141 | 5,195 | 5,114 | 4,173 | 3,853 | 3,672 |
| Change | - | -15.28% | -38.1% | -15.41% | -1.55% | -18.41% | -7.68% | -4.69% |
| P/E | 11.8x | 56.4x | -2.15x | -6.31x | -13.6x | -12.6x | 7.23x | 5.14x |
| PBR | 0.71x | 0.46x | 0.54x | 0.4x | 0.43x | 0.31x | 0.3x | 0.3x |
| PEG | - | -0.7x | 0x | 0.1x | 0.2x | 0.5x | -0x | 0.1x |
| Capitalization / Revenue | 2.88x | 1.68x | 1.76x | 1.11x | 1.15x | 0.87x | 0.81x | 0.78x |
| EV / Revenue | 7.05x | 5.46x | 4.02x | 3.3x | 3.53x | 3.25x | 2.8x | 2.56x |
| EV / EBITDA | 18.7x | 15.3x | 21.7x | 21.7x | 17.5x | 15.6x | 14.8x | 13.8x |
| EV / EBIT | 14.6x | 25.9x | 22.7x | 18.7x | 17.4x | 14x | 12.9x | 12.5x |
| EV / FCF | -23.5x | -42.4x | 4.66x | 31.3x | 21.6x | 6.26x | 7.72x | 6.42x |
| FCF Yield | -4.25% | -2.36% | 21.5% | 3.2% | 4.63% | 16% | 13% | 15.6% |
| Dividend per Share 2 | 4.2 | 4.33 | 4.84 | 4.31 | 1.92 | 1.76 | 1.826 | 1.929 |
| Rate of return | 6.66% | 10.8% | 13.6% | 18.8% | 8.73% | 11.9% | 12.4% | 13.1% |
| EPS 2 | 5.328 | 0.7136 | -16.5 | -3.64 | -1.62 | -1.177 | 2.045 | 2.876 |
| Distribution rate | 78.8% | 607% | -29.3% | -118% | -119% | -150% | 89.3% | 67.1% |
| Net sales 1 | 1,661 | 1,816 | 1,528 | 1,572 | 1,450 | 1,282 | 1,375 | 1,434 |
| EBITDA 1 | 625.5 | 650.3 | 283 | 239 | 292.5 | 267.1 | 259.8 | 266.9 |
| EBIT 1 | 800.6 | 382.5 | 270.1 | 277.5 | 294.6 | 297.1 | 299.5 | 293 |
| Net income 1 | 400.1 | 54.1 | -1,250 | -275.9 | -123 | -76.37 | 182.8 | 230.5 |
| Net Debt 1 | 6,933 | 6,876 | 3,448 | 3,454 | 3,446 | 3,053 | 2,732 | 2,551 |
| Reference price 2 | 63.10 | 40.24 | 35.54 | 22.98 | 22.00 | 14.78 | 14.78 | 14.78 |
| Nbr of stocks (in thousands) | 75,691 | 75,652 | 75,770 | 75,778 | 75,825 | 75,797 | - | - |
| Announcement Date | 21/02/22 | 20/02/23 | 19/02/24 | 18/02/25 | 17/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -12.56x | 3.25x | 15.62x | 11.91% | 1.26B | |
| 21.5x | 12.79x | 14.97x | 5.75% | 14.84B | |
| 8.34x | 14.28x | 18.33x | 6.45% | 7.15B | |
| 11.91x | 14.38x | 15.33x | 5.36% | 6.08B | |
| 8.46x | 13.81x | 17.54x | 5.85% | 5.71B | |
| 19.87x | 12.92x | 14.48x | 4.88% | 5.64B | |
| 9.62x | 14.34x | 15.32x | 7.24% | 5.6B | |
| 9.01x | 16.04x | 19.33x | 8.91% | 5.24B | |
| 12.49x | 11.33x | 12.97x | 5.54% | 5B | |
| 18.13x | 9.79x | 12.44x | 6.64% | 4.27B | |
| Average | 10.68x | 12.29x | 15.63x | 6.85% | 6.08B | |
| Weighted average by Cap. | 13.76x | 13.13x | 15.68x | 6.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICAD Stock
- Valuation Icade
Select your edition
All financial news and data tailored to specific country editions
