Valuation Klépierre

Stocks

Market Closed - Euronext Paris 16:55:00 25/09/2026 BST			5-day change	1st Jan Change
36.52 ^EUR	+0.77%		-0.27%	+8.24%

09-02	Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio	MT
08-28	Listen to the yellow birds

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	10,473	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	8.41%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,856	17,776	17,631
Change	-	-4.9%	5.67%	6.44%	10.98%	4.99%	-0.45%	-0.81%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.53x	10.4x	9.78x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.99x	0.94x	0.89x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-1.23x	1.5x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.8x	7.58x	7.41x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.3x	12.9x	12.5x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.8x	15.2x	14.6x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16x	15.3x	14.7x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.7x	23.6x	27.7x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.4%	4.24%	3.61%
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%	5.4%	5.59%	5.77%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.831	3.507	3.735
Distribution rate	89.2%	121%	269%	47%	41.9%	51.5%	58.2%	56.4%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,342	1,381	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	1,114	1,160	1,203
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,192	1,102	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	36.52	36.52	36.52
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

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.($)
KLÉPIERRE	9.53x	13.3x	15.85x	5.4%	11.94B
REALTY INCOME CORPORATION	36.78x	14.7x	15.18x	5.88%	52.39B
SEGRO PLC	16.6x	23.3x	27.92x	3.47%	16.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.3x	11.89x	14.57x	6.01%	15.1B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.04x	16.06x	23.26x	5.36%	13.95B
FEDERAL REALTY INVESTMENT TRUST	26.07x	10.55x	16.64x	4.13%	9.6B
CAPITALAND ASCENDAS REIT	14.21x	11.56x	18.16x	6.64%	8.91B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	34.28x	7.44x	11.95x	5.77%	8.7B
MERLIN PROPERTIES SOCIMI, S.A.	7.19x	19.35x	26.05x	3.45%	8.65B
VORNADO REALTY TRUST	-138.92x	7.55x	17.58x	2.16%	6.48B
Average	3.21x	13.57x	18.72x	4.83%	15.26B
Weighted average by Cap.	16.61x	14.49x	18.12x	5.17%