Valuation Gecina

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 17/07/2026 +03			5-day change	1st Jan Change
74.75 ^EUR	+2.26%		+3.60%	-7.60%

07-10	Credit ratings reaffirmed for Gecina by S&P and Moody's
06-12	Could This Finally Be the One?

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	5,540	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-7.53%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	12,425	12,571	12,574
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-2.52%	1.18%	0.03%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	10.2x	9.58x	8.88x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.52x	0.51x	0.5x
PEG	-	-0.5x	0x	-0x	0.3x	0.5x	1.5x	1.12x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	7.7x	7.55x	7.22x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	17.3x	17.1x	16.4x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	20.9x	20.7x	19.8x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	21x	20.5x	20.1x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	25.5x	33.2x	18.5x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	3.92%	3.01%	5.39%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.654	5.741	5.804
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	7.56%	7.68%	7.77%
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%	68.9%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	719.6	733.4	767.1
EBITDA ¹	476.4	496.5	535	565.7	589.7	595.2	608.1	635.6
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	576	655.5	817.3
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,884	7,030	7,034
Reference price ²	122.90	95.15	110.10	90.45	80.90	74.75	74.75	74.75
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.($)
GECINA	10.19x	17.27x	20.87x	7.56%	6.34B
W. P. CAREY INC.	25.83x	13.83x	16.23x	4.92%	16.9B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	25.54x	15.15x	16.69x	3.83%	7.21B
LAND SECURITIES PLC	9x	14.18x	18.34x	6%	6.99B
THE GPT GROUP	14.61x	14.9x	15.97x	4.96%	6.65B
THE BRITISH LAND COMPANY PLC	8.84x	14.14x	18.25x	5.61%	6.07B
LONDONMETRIC PROPERTY PLC	10.88x	15x	16.09x	6.74%	6.08B
EPR PROPERTIES	20.49x	10.43x	13.1x	5.93%	4.76B
MIRVAC GROUP	11.78x	11.32x	12.9x	5.53%	4.79B
Average	15.24x	14.02x	16.49x	5.68%	7.31B
Weighted average by Cap.	17.01x	14.16x	16.63x	5.53%