Valuation Klépierre London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:30:00 18/06/2026 BST			5-day change	1st Jan Change
35.80 ^EUR	-1.05%		-2.35%	+6.29%

06-10	Berenberg Says Klépierre Go-to Large-cap Stock in Prime European Malls; Price Target, Estimates Updated	MT
05-07	The Rally Spreads

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	10,272	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	6.33%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,740	17,643	17,498
Change	-	-4.9%	5.67%	6.44%	10.98%	4.3%	-0.55%	-0.82%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10.1x	10.5x	9.68x
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	-0.5x	-2.91x	1.2x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.7x	7.49x	7.33x
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	16x	15.4x	14.9x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.7x	15.1x	14.5x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.1x	20.5x	20.2x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.33%	4.88%	4.96%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.964	2.025	2.065
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.47%	5.65%	5.76%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.558	3.43	3.706
Distribution rate	89.2%	121%	269%	47%	41.9%	55.2%	59%	55.7%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,334	1,371	1,402
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,112	1,142	1,175
EBIT ¹	789	937.8	943.1	993.2	1,027	1,132	1,172	1,206
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,098	1,074	1,165
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,467	7,370	7,225
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.88	35.88	35.88
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,298	-	-
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.($)
REALTY INCOME CORPORATION	38.55x	15.27x	15.86x	5.41%	56.48B
UNIBAIL-RODAMCO-WESTFIELD SE	8.93x	12.71x	15.76x	5.46%	16.78B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.5x	16.61x	24.31x	5.08%	14.63B
SEGRO PLC	9x	21.08x	23.59x	4.37%	13.59B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	22.55x	30.38x	2.78%	10.93B
FEDERAL REALTY INVESTMENT TRUST	31.27x	11.27x	17.77x	3.77%	10.41B
CAPITALAND ASCENDAS REIT	16.45x	12.51x	19.54x	5.94%	10B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	26.63x	7.17x	11.86x	5.86%	8.58B
COVIVIO	9.72x	15.44x	20.61x	7.16%	7B
Average	18.68x	14.96x	19.96x	5.09%	16.49B
Weighted average by Cap.	24.32x	15.25x	18.83x	5.12%