Valuation Covivio

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 07/08/2026 +04			5-day change	1st Jan Change
52.05 ^EUR	-0.10%		-1.61%	-8.12%

07-24	Delfin: Apollo backs Del Vecchio with €1.1bn loan	AN
07-23	Covivio issues €500m of green bonds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,813	5,199	4,872	5,403	6,274	5,767	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-8.08%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	13,717	13,976	14,062
Change	-	-70.77%	126.9%	3.82%	8.88%	2.87%	1.89%	0.61%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	10.2x	9.44x	8.23x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.6x	0.58x	0.56x
PEG	-	-0.3x	0x	-1x	0x	-0.4x	1.13x	0.6x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	8.38x	7.99x	7.61x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	19.9x	19.4x	18.5x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	21x	20.2x	19.3x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	16.6x	16x	15.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.952	4.044	4.187
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	7.59%	7.77%	8.04%
EPS ²	9.791	6.606	-14.55	0.637	6.667	5.086	5.512	6.321
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	77.7%	73.4%	66.2%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	688.5	721.9	758.1
EBITDA ¹	545.6	534.3	551	587	643	654.4	690.8	727.9
EBIT ¹	498	517.5	530	571.8	615.7	828.6	871.7	929.4
Net income ¹	923.6	620.7	-1,419	68.1	738.7	564.4	794.9	999.2
Net Debt ¹	10,972	-	6,925	6,845	7,061	7,950	8,209	8,295
Reference price ²	72.20	55.45	48.68	48.76	56.65	52.05	52.05	52.05
Nbr of stocks (in thousands)	94,369	93,764	100,084	110,805	110,750	110,804	-	-
Announcement Date	22/02/22	21/02/23	15/02/24	19/02/25	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.($)
COVIVIO	10.23x	19.92x	20.96x	7.59%	6.67B
REALTY INCOME CORPORATION	39.97x	15.9x	16.16x	5.22%	59.15B
SEGRO PLC	16.92x	23.56x	28.42x	3.4%	17.52B
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.57x	15.41x	5.26%	17.42B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.33x	17.11x	25.48x	4.87%	15.3B
KLÉPIERRE	10.72x	14.07x	16.73x	4.97%	13.15B
MERLIN PROPERTIES SOCIMI, S.A.	9.81x	21.91x	29.61x	2.86%	10.57B
FEDERAL REALTY INVESTMENT TRUST	28.63x	11.2x	17.58x	3.85%	10.31B
CAPITALAND ASCENDAS REIT	15.99x	12.21x	18.99x	6.02%	9.81B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.69x	7.32x	11.73x	5.79%	8.67B
Average	18.98x	15.58x	20.11x	4.98%	16.86B
Weighted average by Cap.	24.57x	15.91x	19.31x	4.92%