Valuation Gecina

Stocks

Market Closed - Euronext Paris 23:55:00 02/09/2026 HKT			Pre-market 13:50:48
67.25 ^EUR	-0.44%		67.62	+0.56%

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	17/2/22	15/2/23	14/2/24	13/2/25	10/2/26	-	-	-

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	8.35x	16.32x	19.65x	8.34%	5.77B
W. P. CAREY INC.	23.43x	13.46x	15.71x	5.3%	16.08B
LAND SECURITIES PLC	8.2x	13.68x	17.66x	6.41%	6.56B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.76x	14.54x	16x	4.24%	6.48B
THE GPT GROUP	12.17x	14.58x	15.54x	5.24%	6.4B
LONDONMETRIC PROPERTY PLC	9.92x	14.36x	15.41x	7.15%	5.76B
THE BRITISH LAND COMPANY PLC	8.37x	13.75x	17.65x	5.95%	5.72B
MIRVAC GROUP	12.62x	12.17x	13x	5.48%	5.21B
EPR PROPERTIES	19.48x	10.23x	12.99x	6.2%	4.57B
Average	13.92x	13.68x	15.96x	6.03%	6.95B
Weighted average by Cap.	15.41x	13.74x	16.02x	5.89%