Valuation Icade

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 12/06/2026 BST			5-day change	1st Jan Change
21.34 ^EUR	+0.66%		+3.79%	-3.00%

06-11	Icade announces Annual dividend, payable on June 25, 2026	CI
05-27	French and Benelux stocks-Factors to watch on May 27	RE

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	1,618	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-3%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,708	4,486	4,017
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-7.95%	-4.71%	-10.45%
P/E Ratio	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-24.4x	19.2x	6.52x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.42x	0.42x	0.41x
PEG	-	-0.7x	0x	0.1x	0.2x	0.5x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.24x	1.22x	1.17x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.62x	3.38x	2.91x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	16.4x	16x	13.9x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	17.3x	16.1x	13.9x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.89x	5.4x	36.2x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	20.4%	18.5%	2.76%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	2.006	1.994	1.71
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.4%	9.35%	8.01%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-0.8742	1.111	3.275
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-229%	179%	52.2%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,302	1,327	1,381
EBITDA ¹	625.5	650.3	283	239	292.5	286.2	280.5	288.3
EBIT ¹	800.6	382.5	270.1	277.5	294.6	271.6	278.1	289.4
Net income ¹	400.1	54.1	-1,250	-275.9	-123	46.81	154.4	243.9
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,090	2,868	2,399
Reference price ²	63.10	40.24	35.54	22.98	22.00	21.34	21.34	21.34
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/02/22	20/02/23	19/02/24	18/02/25	17/02/26	-	-	-

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.($)
ICADE	-24.41x	3.62x	16.45x	9.4%	1.87B
W. P. CAREY INC.	26.42x	13.79x	16.3x	4.86%	17.09B
THE GPT GROUP	15.06x	15.51x	16.19x	4.83%	6.9B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.67x	14.33x	15.86x	4.13%	6.68B
LAND SECURITIES GROUP PLC	8.63x	13.65x	17.7x	6.42%	6.56B
GECINA	10.04x	17.31x	20.78x	7.68%	6.32B
LONDONMETRIC PROPERTY PLC	9.88x	14.32x	15.4x	6.92%	5.82B
THE BRITISH LAND COMPANY PLC	7.71x	13.76x	17.59x	5.87%	5.75B
MIRVAC GROUP	11.98x	11.47x	13.06x	5.44%	4.93B
Average	9.89x	13.08x	16.59x	6.17%	6.88B
Weighted average by Cap.	15.32x	13.94x	16.63x	5.7%