Valuation Immobel NV

Stocks

Market Closed - Euronext Bruxelles 18:55:00 15/09/2026 +03			5-day change	1st Jan Change
19.35 ^EUR	-0.26%		-7.42%	-17.66%

07-26	Elia Transmission Belgium SA/NV acquired 12,000 m² office building Located between the Mont des Arts and the Grand Sablon, Brussels. from Immobel SA	CI
06-16	Lewandpol Property Spolka Z Ograniczona Odpowiedzialnoscia acquired Central Point in Warsaw's Central Business District from Immobel SA.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.8	448.7	297.2	191.2	240.3	197.9	-	-
Change	-	-38.26%	-33.78%	-35.64%	25.67%	-17.65%	-	-
Enterprise Value (EV) ¹	726.8	1,278	1,129	992.1	891.5	873.9	740.3	455.7
Change	-	75.79%	-11.62%	-12.15%	-10.14%	-1.97%	-15.29%	-38.44%
P/E	7.88x	41.9x	-7.74x	-2.05x	5.03x	4.16x	2.85x	3.54x
PBR	1.27x	0.81x	0.61x	0.5x	0.55x	0.43x	0.38x	0.34x
PEG	-	-0.5x	0x	-0x	-0x	-12.92x	0.1x	-0.2x
Capitalization / Revenue	1.85x	1.84x	1.82x	0.5x	0.68x	0.42x	0.38x	0.49x
EV / Revenue	1.85x	5.24x	6.93x	2.61x	2.51x	1.83x	1.43x	1.14x
EV / EBITDA	5.68x	18.6x	32.3x	29.2x	14.3x	12.9x	8.33x	6.42x
EV / EBIT	7.34x	73.1x	42.4x	-11.9x	15.5x	12.9x	8.33x	6.42x
EV / FCF	-	-	-8.82x	18.3x	5.67x	26.2x	5.05x	2.14x
FCF Yield	-	-	-11.3%	5.48%	17.6%	3.82%	19.8%	46.8%
Dividend per Share ²	3.05	3.05	1.2	-	-	-	-	-
Rate of return	4.18%	6.78%	4.03%	-	-	-	-	-
EPS ²	9.247	1.075	-3.85	-9.14	4.67	4.655	6.779	5.46
Distribution rate	33%	284%	-31.2%	-	-	-	-	-
Net sales ¹	392.8	243.9	162.8	379.4	354.8	476.7	517.9	400.1
EBITDA ¹	127.9	68.6	35	34	62.19	68	88.83	71
EBIT ¹	99.06	17.48	26.63	-83.18	57.43	68	88.83	71
Net income ¹	92.15	10.72	-38.42	-93.7	48.45	47.54	69.26	55.8
Net Debt ¹	-	829	832	800.8	651.1	676	542.4	257.8
Reference price ²	72.90	45.00	29.80	18.70	23.50	19.35	19.35	19.35
Nbr of stocks (in thousands)	9,970	9,972	9,972	10,227	10,227	10,228	-	-
Announcement Date	3/10/22 A	3/9/23 A	3/11/24 A	3/1/25 A	3/4/26 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.($)
IMMOBEL NV	4.16x	1.83x	12.85x	-.--%	228M
SUN HUNG KAI PROPERTIES LIMITED	14.13x	4.58x	12.31x	3.58%	40.23B
MITSUBISHI ESTATE CO., LTD.	17.54x	3.91x	15.73x	1.4%	27.53B
EMAAR PROPERTIES	5.65x	0.73x	1.53x	8.8%	27.34B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.77x	4.57%	25.89B
MITSUI FUDOSAN CO., LTD.	13.6x	3.06x	14.65x	2.57%	25.53B
CK ASSET HOLDINGS LIMITED	10.3x	2.08x	8.84x	4.08%	20.7B
ALPHA DHABI HOLDING	8x	0.89x	3.23x	2.79%	20.46B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.92x	6.37x	16.74x	1.68%	18.84B
HONGKONG LAND HOLDINGS LIMITED	36.56x	13.51x	34x	3.25%	17.71B
Average	13.06x	3.84x	12.77x	3.27%	22.45B
Weighted average by Cap.	13.46x	3.77x	12.10x	3.73%