Valuation Icade Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 23:45:46 08/07/2026 HKT			5-day change	1st Jan Change
18.21 ^EUR	-2.25%		-1.81%	-12.23%

06-12	Icade announces Annual dividend, payable on June 25, 2026	CI
05-27	French and Benelux stocks-Factors to watch on May 27	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	1,423	-	-
Change	-	-36.26%	-11.54%	-35.33%	-4.21%	-14.68%	-	-
Enterprise Value (EV) ¹	11,709	9,921	6,141	5,195	5,114	4,466	4,275	3,789
Change	-	-15.28%	-38.1%	-15.41%	-1.55%	-12.69%	-4.28%	-11.36%
P/E	11.8x	56.4x	-2.15x	-6.31x	-13.6x	-9.19x	17.2x	5.75x
PBR	0.71x	0.46x	0.54x	0.4x	0.43x	0.37x	0.37x	0.36x
PEG	-	-0.7x	0x	0.1x	0.2x	-0.4x	-0x	0x
Capitalization / Revenue	2.88x	1.68x	1.76x	1.11x	1.15x	1.09x	1.07x	1.03x
EV / Revenue	7.05x	5.46x	4.02x	3.3x	3.53x	3.43x	3.23x	2.75x
EV / EBITDA	18.7x	15.3x	21.7x	21.7x	17.5x	15.7x	15.3x	13.2x
EV / EBIT	14.6x	25.9x	22.7x	18.7x	17.4x	15.3x	15x	13.7x
EV / FCF	-23.5x	-42.4x	4.66x	31.3x	21.6x	4.64x	5.14x	34.1x
FCF Yield	-4.25%	-2.36%	21.5%	3.2%	4.63%	21.5%	19.4%	2.93%
Dividend per Share ²	4.2	4.33	4.84	4.31	1.92	1.953	1.943	1.707
Rate of return	6.66%	10.8%	13.6%	18.8%	8.73%	10.4%	10.4%	9.1%
EPS ²	5.328	0.7136	-16.5	-3.64	-1.62	-2.042	1.094	3.264
Distribution rate	78.8%	607%	-29.3%	-118%	-119%	-95.6%	178%	52.3%
Net sales ¹	1,661	1,816	1,528	1,572	1,450	1,300	1,324	1,379
EBITDA ¹	625.5	650.3	283	239	292.5	285.3	278.6	286.1
EBIT ¹	800.6	382.5	270.1	277.5	294.6	291	285.6	275.8
Net income ¹	400.1	54.1	-1,250	-275.9	-123	14.7	153.5	243.3
Net Debt ¹	6,933	6,876	3,448	3,454	3,446	3,042	2,851	2,366
Reference price ²	63.10	40.24	35.54	22.98	22.00	18.77	18.77	18.77
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.	24.25x	13.27x	15.58x	5.24%	15.87B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.97x	14.49x	15.96x	4.08%	6.76B
LAND SECURITIES GROUP PLC	8.78x	13.76x	17.85x	6.3%	6.64B
THE GPT GROUP	14.04x	14.5x	15.54x	5.16%	6.34B
GECINA	9.65x	16.87x	20.39x	7.98%	5.99B
LONDONMETRIC PROPERTY PLC	10.65x	14.78x	15.85x	6.89%	5.9B
THE BRITISH LAND COMPANY PLC	8.72x	13.82x	17.81x	5.79%	5.83B
MIRVAC GROUP	11.27x	11.01x	12.54x	5.78%	4.56B
Average	13.92x	14.06x	16.44x	5.9%	7.24B
Weighted average by Cap.	15.84x	14.01x	16.39x	5.77%