Consensus

€37.20

1.50

Last updated 23/01/202517:35:07

Last update: 23 January 2025

		2024				2025
		Consensus				Consensus
	Low	Average	Median	High	Low	Average	Median	High
Property operating revenue (€m)	390.0	400.2	402.2	410.7	424.0	450.0	449.0	490.0
Underlying EBITDA (€m)	226.0	236.3	238.0	241.0	245.0	268.6	271.9	289.9
Adjusted EPRA earnings (€m)	164.8	170.3	170.8	173.4	173.0	185.4	186.2	207.2
Dividend per share (€)	1.17	1.17	1.17	1.17	1.17	1.17	1.17	1.22
Adjusted EPRA earnings per share in € (basic)	1.68	1.74	1.75	1.79	1.76	1.87	1.86	2.10

Number of shares	98,486,798
Number of analysts (in the consensus)	16 out of 17

			TP	Last Update
HSBC	Thomas Martin	Buy	56.0	5 Nov 2024
KBC	Wim Lewi	Buy	54.0	11 Dec 2024
Berenberg	Kai Close	Buy	53.0	14 Nov 2024
Oddo BHF / ABN Amro	Florent Laroche-Joubert	Outperfom	44.0	7 Jan 2025
Kempen	John Vuong	Buy	42.5	5 Dec 2024
Degroof Petercam	Vincent Koppmair	Hold	46.0	5 Nov 2024
Bernstein	Marios Pastou	Market-Perform	45.0	18 Dec 2024
JP. Morgan	Neil Green	Neutral	45.0	10 Dec 2024
Bank of America	Marc Mozzi	Neutral	42.0	14 Jan 2025
Stifel	John Cahill	Hold	44.0	5 Nov 2024
Kepler Cheuvreux	Frédéric Renard	Hold	43.0	6 Nov 2024
Morgan Stanley	Ana Escalante	Equal Weight	42.0	5 Nov 2024
Barclays	Celine Soo-Huynh	Equal Weight	38.0	15 Jan 2025
Jefferies	Stéphanie Dossmann	Hold	37.0	6 Jan 2025
Green Street	Andres Toome	Hold	N/A	2 Dec 2024
BNP Paribas Exane	Samuel King	Underperform	36.0	11 Dec 2024
Average			44.5

Models not updated with Lok'nStore acquisition and therefore out of the consensus:
UBS	Charles Boissier	Buy	51.0	5 Nov 2024