Valuation Icade BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 18:13:55 12/06/2026 +03			5-day change	1st Jan Change
21.26 ^EUR	-0.65%		+4.90%	-1.92%

05-27	French and Benelux stocks-Factors to watch on May 27	RE
05-26	Icade renews office real estate lease with insurer in Nanterre	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,776	3,044	2,693	1,741	1,668	1,608	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-3.63%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,697	4,475	4,007
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-8.16%	-4.72%	-10.47%
P/E Ratio	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-24.3x	19.1x	6.47x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.42x	0.42x	0.41x
PEG	-	-0.7x	0x	0.1x	0.2x	0.5x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.23x	1.21x	1.16x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.61x	3.37x	2.9x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	16.4x	16x	13.9x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	17.3x	16.1x	13.8x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.88x	5.39x	36.1x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	20.5%	18.6%	2.77%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	2.006	1.994	1.71
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.46%	9.41%	8.06%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-0.8742	1.111	3.275
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-229%	179%	52.2%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,302	1,327	1,381
EBITDA ¹	625.5	650.3	283	239	292.5	286.2	280.5	288.3
EBIT ¹	800.6	382.5	270.1	277.5	294.6	271.6	278.1	289.4
Net income ¹	400.1	54.1	-1,250	-275.9	-123	46.81	154.4	243.9
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,090	2,868	2,399
Reference price ²	63.10	40.24	35.54	22.98	22.00	21.20	21.20	21.20
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	2/21/22 A	2/20/23 A	2/19/24 A	2/18/25 A	2/17/26 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.($)
W. P. CAREY INC.	26.03x	13.65x	16.14x	4.94%	16.83B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.26x	14.16x	15.67x	4.2%	6.56B
THE GPT GROUP	14.94x	15.43x	16.11x	4.87%	6.79B
LAND SECURITIES GROUP PLC	8.43x	13.48x	17.49x	6.56%	6.37B
GECINA	9.94x	17.24x	20.7x	7.75%	6.23B
LONDONMETRIC PROPERTY PLC	9.64x	14.11x	15.17x	7.09%	5.64B
THE BRITISH LAND COMPANY PLC	7.56x	13.62x	17.4x	5.99%	5.6B
MIRVAC GROUP	11.81x	11.36x	12.94x	5.51%	4.82B
Average	13.95x	14.13x	16.45x	5.86%	7.36B
Weighted average by Cap.	16.34x	14.13x	16.48x	5.67%