Valuation Klépierre

Stocks

Real-time Euronext Paris 15:34:48 01/09/2026 +04			5-day change	1st Jan Change
37.50 ^EUR	+0.11%		-4.19%	+11.14%

08-28	Listen to the yellow birds
08-26	French and Benelux stocks-Factors to watch	RE

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	10,743	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	11.2%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,125	18,046	17,901
Change	-	-4.9%	5.67%	6.44%	10.98%	6.57%	-0.44%	-0.8%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.85x	10.4x	9.92x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.01x	0.96x	0.91x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-2.09x	2.21x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.02x	7.79x	7.6x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.5x	13.1x	12.7x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.1x	15.4x	14.8x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	16.7x	15.6x	14.9x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	23.1x	23.9x	28.1x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.33%	4.18%	3.56%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.971	2.042	2.108
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.26%	5.45%	5.63%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.802	3.614	3.776
Distribution rate	89.2%	121%	269%	47%	41.9%	51.8%	56.5%	55.8%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,339	1,379	1,413
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,127	1,170	1,208
EBIT ¹	789	937.8	943.1	993.2	1,027	1,085	1,159	1,203
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,215	1,115	1,261
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,383	7,303	7,158
Reference price ²	20.85	21.53	24.68	27.80	33.74	37.46	37.46	37.46
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

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	9.85x	13.53x	16.09x	5.26%	12.48B
REALTY INCOME CORPORATION	39.43x	15.69x	15.96x	5.33%	57.8B
SEGRO PLC	16.95x	23.65x	28.33x	3.4%	17.62B
UNIBAIL-RODAMCO-WESTFIELD SE	8.47x	12.17x	14.91x	5.66%	16.35B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.82B
FEDERAL REALTY INVESTMENT TRUST	27.59x	10.89x	17.17x	3.93%	10.08B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	20.47x	27.7x	3.19%	9.64B
CAPITALAND ASCENDAS REIT	15.06x	12.03x	18.7x	6.18%	9.62B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.09x	7.53x	12.1x	5.62%	8.94B
VORNADO REALTY TRUST	-149.52x	8.26x	19.7x	2.01%	6.98B
Average	3.08x	14.09x	19.47x	4.56%	16.43B
Weighted average by Cap.	17.67x	15.13x	18.79x	4.84%