Valuation Gecina

Stocks

Market Closed - Euronext Paris 18:55:00 02/09/2026 +03			5-day change	1st Jan Change
67.25 ^EUR	-0.44%		-5.75%	-16.87%

08-28	Listen to the yellow birds
08-24	Wall Street's Three-Way Stress Test

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	4,981	-	-
Change	-	-22.49%	15.83%	-17.78%	-10.41%	-16.88%	-	-
Enterprise Value (EV) ¹	15,957	14,199	14,334	13,188	12,746	11,647	11,987	12,001
Change	-	-11.02%	0.95%	-7.99%	-3.36%	-8.62%	2.92%	0.12%
P/E	10.7x	41.4x	-4.56x	21.7x	13.4x	8.35x	8.63x	8.09x
PBR	0.7x	0.55x	0.77x	0.64x	0.57x	0.47x	0.46x	0.45x
PEG	-	-0.5x	0x	-0x	0.3x	0.2x	-2.67x	1.23x
Capitalization / Revenue	14.8x	11.2x	12.2x	9.63x	8.41x	6.98x	6.84x	6.52x
EV / Revenue	26x	22.7x	21.5x	19x	17.9x	16.3x	16.5x	15.7x
EV / EBITDA	33.5x	28.6x	26.8x	23.3x	21.6x	19.7x	19.8x	18.9x
EV / EBIT	34.3x	28.9x	28.4x	23.8x	21.9x	19.9x	19.7x	18.9x
EV / FCF	23.6x	64.9x	99.2x	90.8x	47.4x	23.9x	31.6x	17.7x
FCF Yield	4.23%	1.54%	1.01%	1.1%	2.11%	4.18%	3.16%	5.65%
Dividend per Share ²	5.3	5.3	5.3	5.45	5.5	5.607	5.678	5.847
Rate of return	4.31%	5.57%	4.81%	6.03%	6.8%	8.34%	8.44%	8.69%
EPS ²	11.53	2.299	-24.15	4.175	6.028	8.057	7.797	8.309
Distribution rate	46%	231%	-21.9%	131%	91.2%	69.6%	72.8%	70.4%
Net sales ¹	613.3	625.9	666.8	694.5	712.6	713.8	728.4	764.4
EBITDA ¹	476.4	496.5	535	565.7	589.7	592.6	604	634.9
EBIT ¹	464.6	491.5	505.3	554	582.2	585.9	607.2	635.2
Net income ¹	849.3	169.6	-1,787	309.8	448.2	423.4	687.5	768.9
Net Debt ¹	6,898	7,177	6,200	6,500	6,754	6,666	7,007	7,021
Reference price ²	122.90	95.15	110.10	90.45	80.90	67.25	67.25	67.25
Nbr of stocks (in thousands)	73,714	73,802	73,881	73,945	74,065	74,060	-	-
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	8.38x	16.35x	19.69x	8.3%	5.77B
W. P. CAREY INC.	23.37x	13.39x	15.65x	5.33%	16.08B
LAND SECURITIES PLC	8.39x	13.84x	17.87x	6.27%	6.56B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.88x	14.63x	16.04x	4.21%	6.48B
THE GPT GROUP	12.33x	14.69x	15.66x	5.18%	6.4B
LONDONMETRIC PROPERTY PLC	10.02x	14.44x	15.5x	7.08%	5.76B
THE BRITISH LAND COMPANY PLC	8.49x	13.86x	17.79x	5.86%	5.72B
MIRVAC GROUP	12.73x	12.23x	13.07x	5.43%	5.21B
EPR PROPERTIES	19.42x	10.21x	12.95x	6.23%	4.57B
Average	14.00x	13.74x	16.03x	5.99%	6.95B
Weighted average by Cap.	15.47x	13.79x	16.07x	5.85%