Valuation Carmila

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 10/07/2026 +04			5-day change	1st Jan Change
16.62 ^EUR	-0.24%		-1.19%	-2.24%

07-10	Carmila to Buy French Shopping Center for EUR45 Million	MT
05-26	Europe loses heart as Middle East tensions resurface

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,675	2,016	1,917	2,215	2,250	2,319	2,319	-
Change	-	20.37%	-4.91%	15.58%	1.58%	3.05%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,954	5,003
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	1.48%	1%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	7.98x	7.84x
PBR	0.51x	0.6x	-	-	-	0.7x	0.6x	0.58x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	2.12x	4.38x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	4.96x	4.79x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.6x	10.3x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	14x	13.6x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	14x	13.7x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	18.1x	17x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	5.53%	5.9%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.347	1.397	1.453
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	8.11%	8.4%	8.74%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	2.081	2.119
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	67.2%	67.1%	68.6%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	467.5	484.2
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	353.9	368.3
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	354.4	364.9
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	281.8	307.5
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,635	2,684
Reference price ²	11.78	13.86	13.34	15.58	16.02	16.62	16.62	16.62
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	139,532	139,532	-
Announcement Date	17/02/21	16/02/22	15/02/23	18/03/24	11/02/25	18/02/26	-	-

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.($)
CARMILA	8.29x	11.04x	14.01x	8.11%	2.65B
SIMON PROPERTY GROUP, INC.	34.26x	15.02x	19.41x	4.12%	70.94B
KIMCO REALTY CORPORATION	30.1x	11.37x	15.86x	4.22%	16.78B
REGENCY CENTERS CORPORATION	32.29x	11.84x	17.82x	3.82%	14.54B
LINK REAL ESTATE INVESTMENT TRUST	14.99x	10.93x	15.87x	6.68%	12.41B
BRIXMOR PROPERTY GROUP INC.	26.39x	10.27x	15.08x	4%	9.52B
AGREE REALTY CORPORATION	40.4x	15.86x	19.05x	4.09%	9.35B
NNN REIT, INC.	22.83x	14.23x	15.65x	5.19%	8.9B
VICINITY CENTRES	12.12x	17.38x	19.11x	4.68%	8.52B
THE MACERICH COMPANY	-172.06x	12.32x	18.57x	2.79%	7.35B
Average	4.96x	13.03x	17.04x	4.77%	16.1B
Weighted average by Cap.	20.40x	13.70x	18.00x	4.39%