|
Real-time Estimate
Tradegate
14:07:11 08/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 36.93 EUR | +11.91% |
|
0.00% | - |
| 09-02 | Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio | MT |
| 08-28 | Listen to the yellow birds |  |
Company Valuation: Klépierre
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,877 | 6,146 | 7,049 | 7,938 | 9,661 | 10,617 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 9.89% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 17,999 | 17,920 | 17,775 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 5.83% | -0.44% | -0.81% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 9.74x | 10.2x | 9.8x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 1x | 0.95x | 0.9x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.6x | -2.05x | 2.18x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 7.93x | 7.7x | 7.51x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.4x | 13x | 12.6x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 16x | 15.3x | 14.7x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 16.6x | 15.5x | 14.8x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 22.9x | 23.8x | 27.9x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.36% | 4.21% | 3.58% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.971 | 2.042 | 2.107 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.32% | 5.51% | 5.69% |
| EPS 2 | 1.906 | 1.45 | 0.67 | 3.83 | 4.54 | 3.802 | 3.614 | 3.776 |
| Distribution rate | 89.2% | 121% | 269% | 47% | 41.9% | 51.8% | 56.5% | 55.8% |
| Net sales 1 | 1,006 | 1,162 | 1,165 | 1,231 | 1,268 | 1,339 | 1,379 | 1,413 |
| EBITDA 1 | 806.8 | 955 | 921.4 | 985.3 | 1,043 | 1,127 | 1,170 | 1,208 |
| EBIT 1 | 789 | 937.8 | 943.1 | 993.2 | 1,027 | 1,085 | 1,159 | 1,203 |
| Net income 1 | 544.7 | 415.2 | 192.7 | 1,098 | 1,299 | 1,215 | 1,115 | 1,261 |
| Net Debt 1 | 8,451 | 7,479 | 7,349 | 7,387 | 7,347 | 7,383 | 7,303 | 7,158 |
| Reference price 2 | 20.85 | 21.53 | 24.68 | 27.80 | 33.74 | 37.02 | 37.02 | 37.02 |
| Nbr of stocks (in thousands) | 281,847 | 285,471 | 285,607 | 285,533 | 286,342 | 286,784 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 12/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.92x | 15.61x | 15.95x | 5.33% | 57.77B | |
| 16.6x | 23.31x | 27.92x | 3.47% | 17.25B | |
| 8.31x | 12.08x | 14.8x | 5.77% | 16.07B | |
| 18.46x | 16.65x | 23.93x | 5.11% | 14.77B | |
| 9.74x | 13.44x | 15.97x | 5.32% | 12.35B | |
| 27.61x | 10.97x | 17.25x | 3.9% | 10.17B | |
| 7.75x | 20.29x | 27.45x | 3.2% | 9.52B | |
| 14.69x | 11.85x | 18.42x | 6.33% | 9.43B | |
| 36.02x | 7.62x | 12.24x | 5.47% | 9.17B | |
| Average | 19.90x | 14.65x | 19.33x | 4.88% | 17.39B | |
| Weighted average by Cap. | 25.19x | 15.31x | 18.62x | 4.99% |
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
- LI Stock
- LI Stock
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
