Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles 19:55:00 11/09/2026 +04			5-day change	1st Jan Change
19.90 ^EUR	-1.97%		-1.97%	-15.32%

07-26	Elia Transmission Belgium SA/NV acquired 12,000 m² office building Located between the Mont des Arts and the Grand Sablon, Brussels. from Immobel SA	CI
06-16	Lewandpol Property Spolka Z Ograniczona Odpowiedzialnoscia acquired Central Point in Warsaw's Central Business District from Immobel SA.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.8	448.7	297.2	191.2	240.3	203.5	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-15.31%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	879.5	745.9	461.3
Change	-	75.79%	-11.62%	-12.15%	-10.14%	-1.34%	-15.19%	-38.15%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	4.28x	2.94x	3.64x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.44x	0.39x	0.35x
PEG	-	-0.5x	0x	-0x	-0x	-13.29x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.43x	0.39x	0.51x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.85x	1.44x	1.15x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	12.9x	8.4x	6.5x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	12.9x	8.4x	6.5x
EV / FCF	-	-	-8.82x	18.3x	5.67x	26.3x	5.09x	2.16x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.8%	19.7%	46.2%
Dividend per Share ²	3.05	3.05	1.2	-	-	-	-	-
Rate of return	4.18%	6.78%	4.03%	-	-	-	-	-
EPS ²	9.247	1.075	-3.85	-9.14	4.67	4.655	6.779	5.46
Distribution rate	33%	284%	-31.2%	-	-	-	-	-
Net sales ¹	392.8	243.9	162.8	379.4	354.8	476.7	517.9	400.1
EBITDA ¹	127.9	68.6	35	34	62.19	68	88.83	71
EBIT ¹	99.06	17.48	26.63	-83.18	57.43	68	88.83	71
Net income ¹	92.15	10.72	-38.42	-93.7	48.45	47.54	69.26	55.8
Net Debt ¹	-	829	832	800.8	651.1	676	542.4	257.8
Reference price ²	72.90	45.00	29.80	18.70	23.50	19.90	19.90	19.90
Nbr of stocks (in thousands)	9,970	9,972	9,972	10,227	10,227	10,228	-	-
Announcement Date	10/03/22	09/03/23	11/03/24	01/03/25	04/03/26	-	-	-

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.($)
IMMOBEL NV	4.28x	1.85x	12.93x	-.--%	236M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	13.22x	3.86x	12.81x	3.28%	22.62B
Weighted average by Cap.	13.68x	3.82x	12.24x	3.71%