|
Market Closed -
Euronext Paris
16:55:00 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 37.96 EUR | +0.42% |
|
+0.53% | +12.51% |
| 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 | 10,886 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 12.68% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 18,269 | 18,189 | 18,044 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 7.41% | -0.44% | -0.8% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 9.98x | 10.5x | 10.1x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 1.02x | 0.97x | 0.92x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.6x | -2.11x | 2.25x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 8.13x | 7.9x | 7.7x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.6x | 13.2x | 12.8x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 16.2x | 15.5x | 14.9x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 16.8x | 15.7x | 15x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 23.3x | 24.1x | 28.3x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.3% | 4.15% | 3.53% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.971 | 2.042 | 2.108 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.19% | 5.38% | 5.55% |
| 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 | 37.96 | 37.96 | 37.96 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.98x | 13.64x | 16.21x | 5.19% | 12.65B | |
| 39.92x | 15.61x | 15.95x | 5.33% | 57.77B | |
| 16.76x | 23.46x | 28.11x | 3.44% | 17.39B | |
| 8.44x | 12.16x | 14.9x | 5.68% | 16.31B | |
| 18.38x | 16.61x | 23.86x | 5.14% | 14.7B | |
| 27.61x | 10.97x | 17.25x | 3.9% | 10.17B | |
| 7.77x | 20.33x | 27.51x | 3.19% | 9.54B | |
| 14.63x | 11.82x | 18.37x | 6.36% | 9.39B | |
| 36.02x | 7.62x | 12.24x | 5.47% | 9.17B | |
| -146.36x | 8.18x | 19.69x | 2.05% | 6.83B | |
| Average | 3.32x | 14.04x | 19.41x | 4.58% | 16.39B | |
| Weighted average by Cap. | 18.02x | 15.05x | 18.70x | 4.85% |
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
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
