Consensus

€35.65

1.28

Last updated 20/12/202417:35:05

Last update: 18 December 2024

		2024				2025
		Consensus				Consensus
	Low	Average	Median	High	Low	Average	Median	High
Property operating revenue (€m)	390.0	399.6	401.0	410.7	424.0	450.1	449.6	490.0
Underlying EBITDA (€m)	229.0	236.2	237.9	241.0	250.1	269.3	271.9	289.9
Adjusted EPRA earnings (€m)	164.8	170.6	171.0	173.4	162.9	185.1	186.2	207.2
Dividend per share (€)	1.17	1.17	1.17	1.17	1.17	1.18	1.17	1.25
Adjusted EPRA earnings per share in € (basic)	1.68	1.75	1.75	1.84	1.65	1.87	1.87	2.10

Number of shares	98,486,798
Number of analysts (in the consensus)	15 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	49.5	5 Nov 2024
Kempen	John Vuong	Buy	42.5	5 Dec 2024
Bank of America	Marc Mozzi	Neutral	47.0	29 Oct 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
Stifel	John Cahill	Hold	44.0	5 Nov 2024
Barclays	Celine Soo-Huynh	Equal Weight	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
Green Street	Andres Toome	Hold	N/A	2 Dec 2024
BNP Paribas Exane	Samuel King	Underperform	36.0	11 Dec 2024
Average			46.2

Models not updated with Lok'nStore acquisition and therefore out of the consensus:
UBS	Charles Boissier	Buy	51.0	5 Nov 2024
Jefferies	Stéphanie Dossmann	Underperform	35.0	5 Nov 2024