Valuation Gecina Börse Stuttgart

Stocks

Real-time Estimate Tradegate 12:23:14 13/08/2026 +04			5-day change	1st Jan Change
75.12 ^EUR	+1.38%		-1.72%	-7.49%

08-10	Berenberg Tweaks Gecina Estimates After H1 Results; Buy Rating Kept	MT
07-23	Gecina: Still resilient in a more and more challenging market

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	5,488	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-8.41%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,154	12,500	12,521
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-4.64%	2.84%	0.17%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	9.24x	9.5x	8.93x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.52x	0.51x	0.5x
PEG	-	-0.5x	0x	-0x	0.3x	0.3x	-3.56x	1.39x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.69x	7.52x	7.17x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17x	17.1x	16.4x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.5x	20.7x	19.7x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	20.7x	20.6x	19.7x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25x	33x	18.5x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.01%	3.03%	5.42%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.607	5.678	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.57%	7.66%	7.89%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.015	7.802	8.303
Distribution rate	46%	231%	-21.9%	131%	91.2%	70%	72.8%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	713.7	729.4	765.5
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.9
EBIT ¹	464.6	491.5	505.3	554	582.2	585.9	607.2	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	483.3	687.5	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,666	7,012	7,033
Reference price ²	122.90	95.15	110.10	90.45	80.90	74.10	74.10	74.10
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
Announcement Date	17/02/22	15/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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.($)
W. P. CAREY INC.	23.9x	13.49x	16.02x	5.28%	16.1B
LAND SECURITIES PLC	9.08x	14.25x	18.44x	5.94%	7.08B
THE GPT GROUP	15.26x	15.32x	16.43x	4.75%	7.03B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.22x	14.78x	16.04x	4.13%	6.62B
GECINA	9.24x	17.03x	20.51x	7.57%	6.33B
LONDONMETRIC PROPERTY PLC	10.5x	14.86x	15.96x	6.75%	6.1B
THE BRITISH LAND COMPANY PLC	8.83x	14.15x	18.16x	5.65%	6.03B
MIRVAC GROUP	11.78x	11.45x	13.03x	5.41%	4.94B
Average	13.98x	14.42x	16.82x	5.69%	7.53B
Weighted average by Cap.	15.67x	14.34x	16.79x	5.61%