|
Market Closed -
Euronext Paris
19:55:00 16/10/2026 +04
|
After hours 21:57:09 | |||
| 35.66 EUR | +0.17% |
|
35.44 | -0.62% |
| 10-05 | Switzerland: has greediness become a risk? |  |
| 09-02 | Berenberg Stays Positive on Klépierre Amid 'High-quality' Shopping Center Portfolio | MT |
Company Valuation: Klépierre
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 | 10,210 | - | - |
| Change | - | 4.59% | 14.69% | 12.61% | 21.71% | 5.68% | - | - |
| Enterprise Value (EV) 1 | 14,327 | 13,625 | 14,398 | 15,325 | 17,008 | 17,491 | 17,475 | 17,303 |
| Change | - | -4.9% | 5.67% | 6.44% | 10.98% | 2.84% | -0.09% | -0.99% |
| P/E | 10.9x | 14.8x | 36.8x | 7.26x | 7.43x | 9.59x | 10.4x | 9.82x |
| PBR | 0.71x | 0.74x | 0.88x | 0.92x | 1.04x | 0.96x | 0.91x | 0.86x |
| PEG | - | -0.6x | -0.7x | 0x | 0.4x | -0.5x | -1.38x | 1.76x |
| Capitalization / Revenue | 5.84x | 5.29x | 6.05x | 6.45x | 7.62x | 7.65x | 7.41x | 7.22x |
| EV / Revenue | 14.2x | 11.7x | 12.4x | 12.5x | 13.4x | 13.1x | 12.7x | 12.2x |
| EV / EBITDA | 17.8x | 14.3x | 15.6x | 15.6x | 16.3x | 15.7x | 14.9x | 14.3x |
| EV / EBIT | 18.2x | 14.5x | 15.3x | 15.4x | 16.6x | 15.7x | 15.1x | 14.4x |
| EV / FCF | 20.3x | 18.6x | 19.4x | 19.5x | 20.3x | 22.3x | 23.2x | 27.2x |
| FCF Yield | 4.91% | 5.38% | 5.15% | 5.14% | 4.93% | 4.49% | 4.31% | 3.68% |
| Dividend per Share 2 | 1.7 | 1.75 | 1.8 | 1.8 | 1.9 | 1.969 | 2.038 | 2.1 |
| Rate of return | 8.15% | 8.13% | 7.29% | 6.47% | 5.63% | 5.53% | 5.72% | 5.9% |
| EPS 2 | 1.906 | 1.45 | 0.67 | 3.83 | 4.54 | 3.713 | 3.433 | 3.624 |
| Distribution rate | 89.2% | 121% | 269% | 47% | 41.9% | 53% | 59.4% | 57.9% |
| Net sales 1 | 1,006 | 1,162 | 1,165 | 1,231 | 1,268 | 1,335 | 1,378 | 1,414 |
| EBITDA 1 | 806.8 | 955 | 921.4 | 985.3 | 1,043 | 1,115 | 1,170 | 1,211 |
| EBIT 1 | 789 | 937.8 | 943.1 | 993.2 | 1,027 | 1,116 | 1,161 | 1,202 |
| Net income 1 | 544.7 | 415.2 | 192.7 | 1,098 | 1,299 | 1,181 | 1,100 | 1,279 |
| Net Debt 1 | 8,451 | 7,479 | 7,349 | 7,387 | 7,347 | 7,281 | 7,266 | 7,094 |
| Reference price 2 | 20.85 | 21.53 | 24.68 | 27.80 | 33.74 | 35.60 | 35.60 | 35.60 |
| Nbr of stocks (in thousands) | 281,847 | 285,471 | 285,607 | 285,533 | 286,342 | 286,784 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 12/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.59x | 13.1x | 15.68x | 5.53% | 11.44B | |
| 33.76x | 18.29x | 24.03x | 3.37% | 121B | |
| 30.97x | 13.98x | 17.69x | 4.43% | 65.81B | |
| 36.76x | 14.71x | 15.18x | 5.87% | 52.4B | |
| 18.07x | 15.3x | 17.4x | 1.14% | 37.31B | |
| 16.22x | 25.16x | 27.55x | 3.54% | 16.56B | |
| 26.49x | 10.61x | 14.62x | 4.74% | 15.21B | |
| 8.26x | 11.77x | 14.4x | 6.15% | 14.51B | |
| 17.73x | 15.95x | 23.19x | 5.42% | 13.77B | |
| 29.35x | 11.22x | 16.38x | 4.16% | 13.35B | |
| Average | 22.72x | 15.01x | 18.61x | 4.44% | 36.1B | |
| Weighted average by Cap. | 28.39x | 15.89x | 19.70x | 4.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LI Stock
- Valuation Klépierre
Select your edition
All financial news and data tailored to specific country editions
