Valuation Nexity

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 28/07/2026 +04			After hours 23:54:45
6.785 ^EUR	+0.07%		6.798	+0.19%

07-16	Nexity Strengthens Its New Urban Offerings Division
07-03	Nexity, BPCE Plan French Housing Distribution Partnership	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	377.9	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-24.41%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,554	1,553	1,363
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-7.73%	-0.05%	-12.25%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-18.1x	30.9x	8.21x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.23x	0.23x	0.22x
PEG	-	-0.2x	-0.5x	0x	-0x	0.2x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.15x	0.14x	0.14x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.61x	0.58x	0.5x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.39x	4.64x	3.72x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.3x	13x	9.45x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	92.7x	94.9x	17.5x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	1.08%	1.05%	5.73%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.1667
Rate of return	6.05%	9.59%	-	-	-	-	1.84%	2.46%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.3739	0.2196	0.8261
Distribution rate	42.7%	73.5%	-	-	-	-	56.9%	20.2%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,559	2,682	2,722
EBITDA ¹	537.9	547.4	412	89	247.7	288.5	334.8	366.4
EBIT ¹	370.6	366.6	246	2	15	66.84	119.6	144.3
Net income ¹	324.9	187.8	19	-62	-188.4	-21.13	12.21	45.91
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,176	1,175	985.1
Reference price ²	41.340	26.060	16.850	13.000	8.975	6.780	6.780	6.780
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,691	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	27/02/25	25/02/26	-	-	-

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.($)
NEXITY	-18.14x	0.61x	5.39x	-.--%	430M
ALEC HOLDINGS	6.59x	0.31x	3.58x	6.97%	1.97B
WEE HUR HOLDINGS LTD.	9.21x	2.13x	8.71x	1.55%	495M
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7.23x	0.63x	3.2x	11.04%	464M
SHAPE AUSTRALIA CORPORATION LIMITED	18.6x	0.4x	9.92x	4.5%	393M
Average	4.70x	0.82x	6.16x	4.81%	750.99M
Weighted average by Cap.	5.44x	0.63x	5.08x	5.7%