Valuation Icade BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 04:43:56 25/07/2026 HKT			5-day change	1st Jan Change
19.26 ^EUR	+0.68%		0.00%	-11.73%

07-22	Icade, H1 2026 Earnings Call, Jul 22, 2026
07-22	Jefferies Reiterates Its Rating on Icade After First-Half Results

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	1,462	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-12.36%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,515	4,317	4,069
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-11.72%	-4.39%	-5.74%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-11.7x	29.4x	6.66x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.38x	0.38x	0.37x
PEG	-	-0.7x	0x	0.1x	0.2x	-8.65x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.16x	1.1x	1.06x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.59x	3.26x	2.95x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	18.5x	16.1x	14.8x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	14.9x	14.7x	14.1x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	6.77x	8.65x	7.11x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	14.8%	11.6%	14.1%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.813	1.982	1.82
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	9.4%	10.3%	9.44%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-1.642	0.6555	2.896
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-110%	302%	62.9%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,259	1,324	1,380
EBITDA ¹	625.5	650.3	283	239	292.5	244.3	268.5	274.7
EBIT ¹	800.6	382.5	270.1	277.5	294.6	302.5	293.2	288.5
Net income ¹	400.1	54.1	-1,250	-275.9	-123	8.2	149.2	233.3
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,053	2,855	2,607
Reference price ²	63.10	40.24	35.54	22.98	22.00	19.28	19.28	19.28
Nbr of stocks (in thousands)	75,691	75,652	75,770	75,778	75,825	75,826	-	-
Announcement Date	21/2/22	20/2/23	19/2/24	18/2/25	17/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
W. P. CAREY INC.	26.11x	13.93x	16.35x	4.87%	17.08B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	24.79x	15.38x	16.75x	3.92%	6.99B
THE GPT GROUP	14.55x	14.86x	15.94x	4.98%	6.63B
GECINA	9.23x	16.96x	20.48x	7.59%	6.24B
LONDONMETRIC PROPERTY PLC	10.62x	14.97x	16.07x	6.67%	6.09B
THE BRITISH LAND COMPANY PLC	8.82x	14.12x	18.23x	5.63%	6B
EPR PROPERTIES	20.87x	10.56x	13.28x	5.81%	4.86B
MIRVAC GROUP	11.28x	11.14x	12.66x	5.65%	4.68B
Average	15.78x	13.99x	16.22x	5.64%	7.32B
Weighted average by Cap.	17.84x	14.16x	16.41x	5.46%