Valuation Covivio

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 24/07/2026 +03			5-day change	1st Jan Change
53.10 ^EUR	+0.38%		+1.05%	-6.27%

07-24	Delfin: Apollo backs Del Vecchio with €1.1bn loan	AN
07-23	Covivio issues €500m of green bonds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,813	5,199	4,872	5,403	6,274	5,882	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-6.24%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	15,801	14,810	14,887
Change	-	-70.77%	126.9%	3.82%	8.88%	18.49%	-6.27%	0.52%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	11.3x	9.43x	6.99x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.57x	0.55x	0.53x
PEG	-	-0.3x	0x	-1x	0x	-0.4x	0.5x	0.2x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	8.7x	7.38x	7.31x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	23.4x	18.6x	18.5x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	22.8x	-	18.8x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	19.1x	19.1x	16.8x
EV / FCF	24.8x	-	34x	31.8x	55.6x	45.7x	31.2x	22.4x
FCF Yield	4.03%	-	2.94%	3.14%	1.8%	2.19%	3.21%	4.46%
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.982	4.026	4.176
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	7.5%	7.58%	7.86%
EPS ²	9.791	6.606	-14.55	0.637	6.667	4.707	5.633	7.599
Distribution rate	38.3%	56.8%	-22.7%	549%	56.2%	84.6%	71.5%	55%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	676	796.8	804.8
EBITDA ¹	545.6	534.3	551	587	643	693	-	790
EBIT ¹	498	517.5	530	571.8	615.7	828.6	776.9	888.4
Net income ¹	923.6	620.7	-1,419	68.1	738.7	854	-	654
Net Debt ¹	10,972	-	6,925	6,845	7,061	9,919	8,928	9,005
Reference price ²	72.20	55.45	48.68	48.76	56.65	53.10	53.10	53.10
Nbr of stocks (in thousands)	94,369	93,764	100,084	110,805	110,750	110,776	-	-
Announcement Date	2/22/22 A	2/21/23 A	2/15/24 A	2/19/25 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.($)
COVIVIO	11.28x	23.37x	22.8x	7.5%	6.7B
REALTY INCOME CORPORATION	42.02x	16.06x	16.65x	4.99%	61.17B
SEGRO PLC	13.39x	24.54x	28.91x	3.35%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	9.5x	12.71x	15.86x	5.24%	17.22B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.02x	25.34x	4.91%	15.04B
KLÉPIERRE	11.1x	13.87x	16.62x	5.08%	12.6B
FEDERAL REALTY INVESTMENT TRUST	32.21x	11.62x	18.33x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	8.11x	22.77x	30.83x	2.75%	10.81B
CAPITALAND ASCENDAS REIT	15.84x	12.31x	19.26x	6.1%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.7x	7.32x	12x	5.66%	8.88B
Average	18.83x	16.16x	20.66x	4.92%	17.06B
Weighted average by Cap.	25.20x	16.29x	19.76x	4.81%