Valuation Klépierre

Stocks

Market Closed - Euronext Paris 19:55:00 26/10/2026 +03			5-day change	1st Jan Change
35.26 ^EUR	+1.21%		+1.15%	+4.51%

10-21	Klépierre: No cloud in the sky
10-21	Klépierre raises its full-year targets

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,877	6,146	7,049	7,938	9,661	10,112	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	4.67%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	17,458	17,413	17,231
Change	-	-4.9%	5.67%	6.44%	10.98%	2.65%	-0.26%	-1.04%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	9.18x	10.1x	9.8x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	0.96x	0.91x	0.85x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-1.09x	2.96x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	7.56x	7.28x	7.08x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	13.1x	12.5x	12.1x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	15.5x	14.8x	14.2x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	15.6x	14.9x	14.4x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	22.2x	32.1x	18.8x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.5%	3.12%	5.32%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.961	2.031	2.096
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	5.56%	5.76%	5.95%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.84	3.483	3.599
Distribution rate	89.2%	121%	269%	47%	41.9%	51.1%	58.3%	58.3%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,337	1,390	1,429
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,125	1,180	1,213
EBIT ¹	789	937.8	943.1	993.2	1,027	1,118	1,171	1,199
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,178	1,068	1,274
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,346	7,300	7,119
Reference price ²	20.85	21.53	24.68	27.80	33.74	35.26	35.26	35.26
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,784	-	-
Announcement Date	2/16/22 A	2/15/23 A	2/14/24 A	2/12/25 A	2/19/26 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.($)
KLÉPIERRE	9.1x	12.95x	15.52x	5.63%	11.19B
PROLOGIS, INC.	33.66x	18.02x	22.62x	3.38%	120B
SIMON PROPERTY GROUP, INC.	32.31x	14.4x	18.49x	4.26%	68.47B
REALTY INCOME CORPORATION	37.74x	14.89x	15.4x	5.74%	53.66B
GOODMAN GROUP	17.31x	14.68x	16.7x	1.19%	36.34B
SEGRO PLC	13.94x	24.77x	27.13x	3.6%	16.44B
KIMCO REALTY CORPORATION	27.48x	10.91x	15.01x	4.54%	15.84B
UNIBAIL-RODAMCO-WESTFIELD SE	8.15x	11.77x	14.43x	6.12%	14.58B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.37x	16.31x	23.7x	5.24%	14.31B
REGENCY CENTERS CORPORATION	29.68x	11.28x	16.51x	4.11%	13.52B
Average	22.77x	15.00x	18.55x	4.38%	36.45B
Weighted average by Cap.	28.70x	15.82x	19.33x	4.01%