Valuation Carmila

Stocks

Market Closed - Euronext Paris 18:55:00 23/10/2026 +03			5-day change	1st Jan Change
14.44 ^EUR	0.00%		-1.23%	-15.06%

10-23	Carmila edges higher after nine-month update
10-23	French and Benelux stocks-Factors to watch Oct 23	RE

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	2,001	2,001	-
Change	-	20.37%	-4.91%	15.58%	1.58%	-11.09%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,667	4,680
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	2.26%	0.28%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	6.76x	7.17x
PBR	0.51x	0.6x	-	-	-	0.7x	0.53x	0.5x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	1.03x	-1.23x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	4.47x	4.31x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.4x	10.1x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	13.3x	12.8x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	13.1x	12.7x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	15.9x	15.1x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	6.3%	6.63%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.36	1.401	1.449
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	8%	9.7%	10%
EPS ²	-1.423	1.33	1.52	0.02	2.21	1.32	2.138	2.013
Distribution rate	-70.3%	75.2%	77%	6,000%	56.6%	103%	65.6%	72%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	448.1	464.4
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	351.5	365.5
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	355.4	369.8
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	311.9	284.6
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,666	2,679
Reference price ²	11.78	13.86	13.34	15.58	16.02	14.44	14.44	14.44
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	7.2x	10.32x	13.1x	9.33%	2.24B
PROLOGIS, INC.	33.66x	18.02x	22.62x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.31x	14.4x	18.49x	4.26%	68.47B
REALTY INCOME CORPORATION	37.74x	14.89x	15.4x	5.74%	53.66B
GOODMAN GROUP	17.31x	14.68x	16.7x	1.19%	36.34B
SEGRO PLC	13.94x	24.77x	27.13x	3.6%	16.44B
KIMCO REALTY CORPORATION	27.48x	10.91x	15.01x	4.54%	15.84B
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.77x	14.43x	6.12%	14.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.37x	16.31x	23.7x	5.24%	14.31B
REGENCY CENTERS CORPORATION	29.68x	11.28x	16.51x	4.11%	13.52B
Average	22.59x	14.74x	18.31x	4.75%	35.56B
Weighted average by Cap.	29.18x	15.87x	19.41x	4%