Valuation Carmila

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 31/07/2026 +03			5-day change	1st Jan Change
16.90 ^EUR	-.--%		+2.05%	-0.59%

07-30	Carmila S.A., H1 2026 Earnings Call, Jul 30, 2026
07-29	Carmila S.A. Raises Earnings Guidance for the Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,675	2,016	1,917	2,215	2,250	2,342	2,342	-
Change	-	20.37%	-4.91%	15.58%	1.58%	4.06%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,910	5,042
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	0.11%	2.7%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	8.66x	8.39x
PBR	0.51x	0.6x	-	-	-	0.7x	0.61x	0.59x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	-3.19x	2.56x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	5.31x	4.84x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	11.1x	10.4x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	13.8x	13.7x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	13.9x	14x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	19.7x	18.6x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	5.07%	5.37%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.347	1.395	1.453
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	7.97%	8.25%	8.6%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	1.951	2.015
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	67.2%	71.5%	72.1%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	441	484.2
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	355.6	368.3
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	354	360.7
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	270.5	297
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,568	2,701
Reference price ²	11.78	13.86	13.34	15.58	16.02	16.90	16.90	16.90
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	138,562	138,562	-
Announcement Date	2/17/21 A	2/16/22 A	2/15/23 A	3/18/24 A	2/11/25 A	2/18/26 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.($)
CARMILA	8.43x	11.13x	14.13x	7.97%	2.71B
SIMON PROPERTY GROUP, INC.	35.92x	15.48x	19.91x	3.93%	74.38B
KIMCO REALTY CORPORATION	30.94x	11.57x	16.01x	4.12%	17.18B
REGENCY CENTERS CORPORATION	32.5x	12.3x	17.56x	3.77%	14.66B
LINK REAL ESTATE INVESTMENT TRUST	15.67x	11.24x	16.35x	6.39%	12.94B
BRIXMOR PROPERTY GROUP INC.	26.7x	10.4x	15.28x	3.94%	9.67B
AGREE REALTY CORPORATION	40.04x	16.44x	19.63x	4.11%	9.66B
NNN REIT, INC.	23.19x	14.37x	15.81x	5.11%	9.04B
VICINITY CENTRES	12.34x	17.36x	19.09x	4.61%	8.73B
THE MACERICH COMPANY	-191.76x	12.62x	19.44x	2.66%	7.69B
Average	3.40x	13.29x	17.32x	4.66%	16.67B
Weighted average by Cap.	20.36x	14.07x	18.36x	4.25%