Valuation Klépierre

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 17/07/2026 +04			5-day change	1st Jan Change
37.78 ^EUR	+1.61%		+4.54%	+11.97%

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	10,816	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	11.96%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,257	18,164	18,018
Change	-	-4.9%	5.67%	6.44%	10.98%	7.35%	-0.51%	-0.8%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10.9x	10.9x	10.3x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.05x	0.99x	0.94x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.5x	-38.58x	1.91x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.11x	7.89x	7.71x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.7x	13.2x	12.8x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.4x	15.8x	15.2x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.1x	15.5x	14.9x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.3x	24.1x	28.3x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.3%	4.15%	3.54%
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%	5.19%	5.36%	5.46%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.48	3.47	3.657
Distribution rate	89.2%	121%	269%	47%	41.9%	56.4%	58.3%	56.4%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,334	1,372	1,404
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,114	1,147	1,184
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	1,051	1,099	1,216
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,441	7,348	7,202
Reference price ²	20.85	21.53	24.68	27.80	33.74	37.78	37.78	37.78
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.($)
KLÉPIERRE	10.69x	13.56x	16.24x	5.28%	12.38B
REALTY INCOME CORPORATION	42.01x	16.08x	16.67x	4.98%	61.27B
UNIBAIL-RODAMCO-WESTFIELD SE	9.38x	12.64x	15.78x	5.3%	17.1B
SEGRO PLC	13.89x	22.91x	26.94x	3.71%	16.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.25x	17.09x	25.04x	4.89%	15.22B
FEDERAL REALTY INVESTMENT TRUST	32.36x	11.57x	18.26x	3.62%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	7.9x	22.37x	30.28x	2.82%	10.65B
CAPITALAND ASCENDAS REIT	15.88x	12.26x	19.15x	6.16%	9.71B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.31x	7.27x	11.91x	5.75%	8.75B
VORNADO REALTY TRUST	-156.77x	8.28x	19.75x	1.84%	7.59B
Average	1.99x	14.40x	20.00x	4.43%	16.99B
Weighted average by Cap.	17.75x	15.38x	19.28x	4.65%