Valuation Gecina Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 26/06/2026			5-day change	1st Jan Change
74.25 ^EUR	+0.81%		+1.85%	-7.94%

06-12	Could This Finally Be the One?
06-12	Euronext includes Maurel et Prom, Mersen in SBF 120, excludes Elior Group, Nexity	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,059	7,022	8,134	6,688	5,992	5,489	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-8.4%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,431	12,624	12,745
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-2.47%	1.55%	0.96%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	10.1x	9.49x	8.79x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.51x	0.5x	0.49x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	1.48x	1.11x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.66x	7.46x	7.07x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17.4x	17.1x	16.4x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.8x	20.6x	19.8x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	21x	20.6x	20.4x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25.5x	33.3x	18.8x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	3.92%	3%	5.32%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.653	5.742	5.779
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.63%	7.75%	7.8%
EPS ²	11.53	2.299	-24.15	4.175	6.028	7.333	7.803	8.423
Distribution rate	46%	231%	-21.9%	131%	91.2%	77.1%	73.6%	68.6%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	716.1	736.1	776.4
EBITDA ¹	476.4	496.5	535	565.7	589.7	596.4	613.9	645
EBIT ¹	464.6	491.5	505.3	554	582.2	591.6	611.8	624.4
Net income ¹	849.3	169.6	-1,787	309.8	448.2	606.1	640.9	807.6
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,943	7,136	7,256
Reference price ²	122.90	95.15	110.10	90.45	80.90	74.05	74.05	74.05
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,119	-	-
Announcement Date	2/17/22 A	2/15/23 A	2/14/24 A	2/13/25 A	2/10/26 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.($)
W. P. CAREY INC.	25.12x	13.59x	15.96x	5.06%	16.45B
THE GPT GROUP	15.18x	15.22x	16.25x	4.79%	6.81B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.47x	14.25x	15.77x	4.17%	6.62B
LAND SECURITIES GROUP PLC	8.65x	13.65x	17.7x	6.4%	6.46B
LONDONMETRIC PROPERTY PLC	11.57x	14.77x	15.93x	6.73%	5.91B
THE BRITISH LAND COMPANY PLC	7.73x	13.81x	17.68x	5.85%	5.68B
MIRVAC GROUP	12.08x	11.51x	13.11x	5.39%	4.86B
EPR PROPERTIES	19.68x	10.16x	12.76x	6.18%	4.57B
Average	15.43x	13.37x	15.65x	5.57%	7.17B
Weighted average by Cap.	17.24x	13.56x	15.84x	5.44%