Valuation Altarea

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 10/07/2026 +03			5-day change	1st Jan Change
96.90 ^EUR	+0.73%		-2.12%	-11.59%

04-30	Altarea: On the road to improving margins	AL
04-28	Altarea SCA Proposes Dividend for the Year 2025, Payable on July 7, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,385	2,555	1,652	2,110	2,554	2,258	-	-
Change	-	-24.52%	-35.37%	27.76%	21.03%	-11.58%	-	-
Enterprise Value (EV) ¹	5,507	4,456	3,685	3,792	4,456	4,109	4,041	4,056
Change	-	-19.07%	-17.31%	2.89%	17.52%	-7.78%	-1.65%	0.36%
P/E	14.6x	7.97x	-3.54x	344x	296x	11.3x	9.38x	9.82x
PBR	1.51x	-	-	-	1.52x	0.99x	0.99x	0.97x
PEG	-	0.2x	0x	-3x	9.2x	0x	0.5x	-2.2x
Capitalization / Revenue	1.12x	0.85x	0.61x	0.86x	1.23x	0.97x	0.94x	0.9x
EV / Revenue	1.82x	1.48x	1.36x	1.54x	2.15x	1.76x	1.69x	1.62x
EV / EBITDA	12.5x	10.3x	-10x	15.6x	23.7x	11.3x	9.16x	8.52x
EV / EBIT	15.9x	10.9x	-7.74x	18.1x	29.4x	10.7x	8.53x	9.89x
EV / FCF	15.9x	13.6x	9.72x	10.5x	-119x	16.4x	19.1x	19.4x
FCF Yield	6.27%	7.33%	10.3%	9.57%	-0.84%	6.11%	5.25%	5.15%
Dividend per Share ²	9.75	10	8	8	8	8.5	9	10.36
Rate of return	5.82%	7.92%	10%	8.3%	7.3%	8.77%	9.29%	10.7%
EPS ²	11.49	15.83	-22.57	0.28	0.37	8.579	10.33	9.866
Distribution rate	84.9%	63.2%	-35.4%	2,857%	2,162%	99.1%	87.2%	105%
Net sales ¹	3,030	3,013	2,712	2,466	2,076	2,339	2,391	2,506
EBITDA ¹	439.2	430.7	-366.7	243.8	188.2	364	441	476
EBIT ¹	345.8	410.1	-476	209.4	151.7	384	474	410
Net income ¹	211.6	326.8	-472.9	6.1	8.4	215	286	207
Net Debt ¹	2,121	1,901	2,034	1,682	1,902	1,851	1,783	1,798
Reference price ²	167.60	126.20	80.00	96.40	109.60	96.90	96.90	96.90
Nbr of stocks (in thousands)	20,198	20,248	20,645	21,888	23,301	23,303	-	-
Announcement Date	2/22/22 A	2/28/23 A	2/27/24 A	2/25/25 A	2/24/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALTAREA	11.3x	1.76x	11.29x	8.77%	2.58B
REALTY INCOME CORPORATION	40.45x	15.69x	16.27x	5.17%	59.04B
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	16.9B
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	15.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	15.04B
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	11.83B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	10.65B
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	10.45B
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	9.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	8.34B
Average	18.32x	13.62x	18.97x	5.21%	16.02B
Weighted average by Cap.	24.77x	15.27x	18.88x	4.96%