Valuation Klépierre

Stocks

Real-time Euronext Paris Other stock markets 20:42:28 06/08/2026 HKT			5-day change	1st Jan Change
40.12 ^EUR	+0.35%		+1.52%	+18.85%

08-03	Jefferies Downgrades Klépierre to Hold Rating	MT
07-31	Klépierre: Operational performance reduces risk.

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	11,466	-	-
Change	-	4.59%	14.69%	12.61%	21.71%	18.68%	-	-
Enterprise Value (EV) ¹	14,327	13,625	14,398	15,325	17,008	18,934	18,859	18,717
Change	-	-4.9%	5.67%	6.44%	10.98%	11.33%	-0.4%	-0.75%
P/E	10.9x	14.8x	36.8x	7.26x	7.43x	10.8x	11.3x	10.8x
PBR	0.71x	0.74x	0.88x	0.92x	1.04x	1.09x	1.04x	0.98x
PEG	-	-0.6x	-0.7x	0x	0.4x	-0.6x	-2.48x	2.29x
Capitalization / Revenue	5.84x	5.29x	6.05x	6.45x	7.62x	8.56x	8.32x	8.13x
EV / Revenue	14.2x	11.7x	12.4x	12.5x	13.4x	14.1x	13.7x	13.3x
EV / EBITDA	17.8x	14.3x	15.6x	15.6x	16.3x	16.8x	16.2x	15.6x
EV / EBIT	18.2x	14.5x	15.3x	15.4x	16.6x	17.5x	16.3x	15.7x
EV / FCF	20.3x	18.6x	19.4x	19.5x	20.3x	24.1x	25x	29.4x
FCF Yield	4.91%	5.38%	5.15%	5.14%	4.93%	4.15%	4%	3.4%
Dividend per Share ²	1.7	1.75	1.8	1.8	1.9	1.97	2.037	2.099
Rate of return	8.15%	8.13%	7.29%	6.47%	5.63%	4.93%	5.1%	5.25%
EPS ²	1.906	1.45	0.67	3.83	4.54	3.701	3.532	3.699
Distribution rate	89.2%	121%	269%	47%	41.9%	53.2%	57.7%	56.8%
Net sales ¹	1,006	1,162	1,165	1,231	1,268	1,339	1,378	1,410
EBITDA ¹	806.8	955	921.4	985.3	1,043	1,125	1,165	1,201
EBIT ¹	789	937.8	943.1	993.2	1,027	1,080	1,154	1,195
Net income ¹	544.7	415.2	192.7	1,098	1,299	1,164	1,113	1,220
Net Debt ¹	8,451	7,479	7,349	7,387	7,347	7,468	7,393	7,252
Reference price ²	20.85	21.53	24.68	27.80	33.74	39.98	39.98	39.98
Nbr of stocks (in thousands)	281,847	285,471	285,607	285,533	286,342	286,784	-	-
Announcement Date	16/2/22	15/2/23	14/2/24	12/2/25	19/2/26	-	-	-

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.($)
KLÉPIERRE	11.17x	14.11x	16.79x	4.93%	13.24B
REALTY INCOME CORPORATION	40.16x	15.49x	16.17x	5.18%	58.47B
SEGRO PLC	17.14x	23.77x	28.68x	3.36%	17.71B
UNIBAIL-RODAMCO-WESTFIELD SE	9.48x	12.56x	15.4x	5.26%	17.41B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.66x	17.3x	25.75x	4.8%	15.52B
FEDERAL REALTY INVESTMENT TRUST	29.39x	11.4x	17.89x	3.75%	10.59B
MERLIN PROPERTIES SOCIMI, S.A.	9.84x	21.96x	29.68x	2.85%	10.59B
CAPITALAND ASCENDAS REIT	16.3x	12.84x	19.53x	5.83%	10.02B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.89x	7.34x	11.76x	5.75%	8.73B
VORNADO REALTY TRUST	-159.64x	8.2x	19.75x	1.88%	7.45B
Average	2.24x	14.50x	20.14x	4.36%	16.97B
Weighted average by Cap.	17.19x	15.36x	19.40x	4.63%