Valuation Covivio

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 16/07/2026 +03			After hours 20:19:51
51.75 ^EUR	+0.39%		51.65	-0.19%

07-01	Delfin deadlocked, Del Vecchio skips meeting as heirs approve 2025 accounts	AN
06-19	Covivio Maintained Among Deloitte France’s “Best Managed Companies”

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	5,711	-	-
Change	-	-23.69%	-6.29%	10.89%	16.12%	-8.98%	-	-
Enterprise Value (EV) ¹	17,785	5,199	11,797	12,248	13,335	14,392	14,613	14,648
Change	-	-70.77%	126.9%	3.82%	8.88%	7.92%	1.54%	0.24%
P/E	7.37x	8.39x	-3.34x	76.5x	8.5x	11x	9.15x	6.78x
PBR	0.79x	0.55x	0.6x	0.66x	0.73x	0.55x	0.54x	0.51x
PEG	-	-0.3x	0x	-1x	0x	-0.4x	0.5x	0.2x
Capitalization / Revenue	11.5x	8.57x	7.91x	5.4x	9.88x	6.2x	5.25x	5.62x
EV / Revenue	29.9x	8.57x	19.2x	12.2x	21x	15.6x	13.4x	14.4x
EV / EBITDA	32.6x	9.73x	21.4x	20.9x	20.7x	20.8x	20.2x	18.5x
EV / EBIT	35.7x	10x	22.3x	21.4x	21.7x	20.3x	18.8x	16.5x
EV / FCF	24.8x	-	34x	31.8x	55.6x	-67.9x	-67x	262x
FCF Yield	4.03%	-	2.94%	3.14%	1.8%	-1.47%	-1.49%	0.38%
Dividend per Share ²	3.75	3.75	3.3	3.5	3.75	3.931	4.028	4.164
Rate of return	5.19%	6.76%	6.78%	7.18%	6.62%	7.63%	7.81%	8.08%
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%	83.5%	71.5%	54.8%
Net sales ¹	594.6	606.8	615.6	1,000	634.8	920.5	1,088	1,016
EBITDA ¹	545.6	534.3	551	587	643	693	722	790
EBIT ¹	498	517.5	530	571.8	615.7	707.9	776	887.6
Net income ¹	923.6	620.7	-1,419	68.1	738.7	854	700.6	654
Net Debt ¹	10,972	-	6,925	6,845	7,061	8,681	8,903	8,938
Reference price ²	72.20	55.45	48.68	48.76	56.65	51.55	51.55	51.55
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	10.95x	15.64x	20.77x	7.63%	6.53B
REALTY INCOME CORPORATION	40.42x	15.68x	16.26x	5.17%	58.99B
UNIBAIL-RODAMCO-WESTFIELD SE	9.34x	12.62x	15.75x	5.32%	17.01B
SEGRO PLC	13.54x	22.52x	26.48x	3.81%	15.73B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.33x	17.14x	25.11x	4.87%	15.17B
KLÉPIERRE	10.34x	13.5x	16.19x	5.34%	12.04B
MERLIN PROPERTIES SOCIMI, S.A.	7.92x	22.41x	30.34x	2.81%	10.61B
FEDERAL REALTY INVESTMENT TRUST	31.56x	11.37x	17.94x	3.71%	10.56B
CAPITALAND ASCENDAS REIT	15.94x	12.29x	19.2x	6.13%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	23.62x	7.17x	11.75x	5.92%	8.49B
Average	18.40x	15.03x	19.98x	5.07%	16.48B
Weighted average by Cap.	24.47x	15.51x	19.12x	4.99%