Valuation Klépierre London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:30:00 09/07/2026 BST			After hours 16:50:36
35.84 ^EUR	+1.33%		35.82	-0.06%

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	10,181	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	5.38%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,620	17,516	17,371
Change	-	-4.9%	5.67%	6.44%	10.98%	3.6%	-0.59%	-0.83%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.99x	10.4x	9.6x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.99x	0.93x	0.88x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-2.88x	1.2x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.65x	7.44x	7.27x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.2x	12.8x	12.4x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.9x	15.4x	14.8x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.6x	14.9x	14.4x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.9x	20.3x	20x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.36%	4.92%	5%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.962	2.023	2.063
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.52%	5.69%	5.8%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.558	3.43	3.705
Distribution rate	89.2%	121%	269%	47%	41.9%	55.1%	59%	55.7%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,332	1,369	1,400
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,106	1,137	1,170
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	1,071	1,089	1,170
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,439	7,335	7,190
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.56	35.56	35.56
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	40.4x	15.68x	16.25x	5.17%	58.96B
UNIBAIL-RODAMCO-WESTFIELD SE	9.11x	12.49x	15.6x	5.45%	16.57B
SEGRO PLC	13.59x	22.58x	26.55x	3.79%	15.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.92x	16.87x	24.74x	4.97%	14.8B
MERLIN PROPERTIES SOCIMI, S.A.	7.76x	22.09x	29.91x	2.87%	10.36B
FEDERAL REALTY INVESTMENT TRUST	31.26x	11.26x	17.77x	3.77%	10.4B
CAPITALAND ASCENDAS REIT	15.94x	12.28x	19.19x	6.13%	9.6B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.03x	7.12x	11.67x	6%	8.37B
VORNADO REALTY TRUST	-1903x	8.14x	19.41x	1.97%	7.16B
Average	-193.55x	14.28x	20.12x	4.46%	16.87B
Weighted average by Cap.	-64.74x	15.25x	19.19x	4.74%