Valuation Carmila

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 20/07/2026 +03			5-day change	1st Jan Change
16.60 ^EUR	+0.12%		-0.24%	-2.35%

07-10	Carmila to Buy French Shopping Center for EUR45 Million	MT
07-09	Carmila S.A. agreed to acquire Grand Quetigny for ?45 million.	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	2,313	2,313	-
Change	-	20.37%	-4.91%	15.58%	1.58%	2.8%	0%	-
Enterprise Value (EV) ¹	4,010	4,391	4,170	4,410	4,853	4,989	4,957	5,014
Change	-	9.49%	-5.02%	5.75%	10.03%	2.81%	1.65%	1.16%
P/E	-8.28x	10.4x	8.78x	779x	7.25x	12.9x	8.5x	8.23x
PBR	0.51x	0.6x	-	-	-	0.7x	0.6x	0.58x
PEG	-	-0x	0.6x	-7.9x	0x	-0.3x	-3.13x	2.51x
Capitalization / Revenue	4.79x	5.73x	5.37x	6.01x	5.57x	5.51x	4.95x	4.79x
EV / Revenue	11.5x	12.5x	11.7x	12x	12x	11.5x	10.6x	10.4x
EV / EBITDA	18.2x	18.4x	14.5x	15.1x	15.5x	14.5x	14x	13.6x
EV / EBIT	19x	18.5x	14x	51.8x	11.6x	15.8x	14.3x	13.9x
EV / FCF	24x	22.7x	-	21x	72.4x	16.9x	19.9x	18.5x
FCF Yield	4.17%	4.4%	-	4.76%	1.38%	5.93%	5.02%	5.4%
Dividend per Share ²	1	1	1.17	1.2	1.25	1.347	1.397	1.453
Rate of return	8.49%	7.22%	8.77%	7.7%	7.8%	8.13%	8.42%	8.76%
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%	71.6%	72.1%
Net sales ¹	349.7	351.8	357	368.6	404.1	434.4	467.1	483.4
EBITDA ¹	220.2	238.8	287.2	292.4	313.8	344.5	353.9	368.3
EBIT ¹	211.5	237.5	297.8	85.1	420	314.8	347.6	360.7
Net income ¹	-198.8	192.1	219.3	2.778	313.8	185.5	268.3	297
Net Debt ¹	2,335	2,375	2,254	2,195	2,602	2,594	2,643	2,701
Reference price ²	11.78	13.86	13.34	15.58	16.02	16.58	16.58	16.58
Nbr of stocks (in thousands)	142,170	145,445	143,697	142,202	140,476	139,532	139,532	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARMILA	8.27x	11.03x	14x	8.13%	2.65B
SIMON PROPERTY GROUP, INC.	35.81x	15.46x	19.88x	3.95%	74.17B
KIMCO REALTY CORPORATION	31.71x	11.75x	16.52x	4.02%	17.62B
REGENCY CENTERS CORPORATION	33.5x	12.23x	18.28x	3.68%	15.1B
LINK REAL ESTATE INVESTMENT TRUST	15.7x	11.26x	16.35x	6.38%	12.99B
BRIXMOR PROPERTY GROUP INC.	27.72x	10.55x	15.55x	3.81%	9.99B
AGREE REALTY CORPORATION	41.75x	16.31x	19.57x	3.93%	9.73B
NNN REIT, INC.	24.2x	14.78x	16.26x	4.9%	9.43B
VICINITY CENTRES	12.06x	17.14x	18.85x	4.71%	8.49B
THE MACERICH COMPANY	-183.83x	12.64x	19.48x	2.65%	7.71B
Average	4.69x	13.32x	17.47x	4.61%	16.79B
Weighted average by Cap.	21.10x	14.06x	18.47x	4.21%