| Broker | Analist | Advies | Target Price |
| ABN AMRO - ODDO | Steven Boumans | Outperform | 38,00 |
| Berenberg | Kai Klose | Buy | 40,00 |
| Degroof Petercam | Vincent Koppmair | Buy | 35,00 |
| Exane (BNP Paribas) | Samuel King | Neutral | 33,00 |
| ING | Francesca Ferragina | Buy | 40,00 |
| Jefferies |
Pierre-Emmanuel Clouard |
Buy | 37,00 |
| KBC Securities | Wim Lewi | Buy | 38,00 |
| Kempen & Co. | Véronique Meertens | Neutral | 31,00 |
| Kepler Cheuvreux | Frédéric Renard | Buy | 38,00 |
| Morgan Stanley | Ana Escalante | Overweight | 40,00 |
| Stifel | John Cahill | Hold | 31,00 |
Update 07.02.2025
| 2024 | 2025 | 2026 | 2027 | |||||||||||||
| Consensus | ||||||||||||||||
| Average | High | Low | #est. | Average | High | Low | #est. | Average | High | Low | #est. | Average | High | Low | #est. | |
|
EPS (€) |
2.21 | 2.23 | 2.19 | 10 | 2.21 | 2.25 | 2.18 | 10 | 2.30 | 2.44 | 2.20 | 10 | 2.38 | 2.48 | 2.15 | 8 |
| DPS (€) | 1.77 | 1.77 | 1.75 | 10 | 1.78 | 1.80 | 1.76 | 10 | 1.85 | 1.95 | 1.77 | 10 | 1.90 | 1.98 | 1.77 | 8 |
| NTA (€) | 40.48 | 42.15 | 39.60 | 10 | 42.35 | 47.56 | 40.19 | 10 | 44.59 | 52.60 | 41.30 | 10 | 46.95 | 56.01 | 41.90 | 8 |
| LTV (%) | 49.8 | 51.0 | 48.5 | 10 | 47.7 | 49.7 | 43.4 | 10 | 46.4 | 49.6 | 40.5 | 10 | 46.1 | 49.5 | 38.4 | 8 |
| NRI (M€) | 167.5 | 171.3 | 163.2 | 10 | 181.7 | 198.9 | 169.6 | 10 | 193.1 | 215.4 | 175.6 | 10 | 202.1 | 220.8 | 191.3 | 8 |
| FV (M€) | 3184 | 3356 | 2885 | 10 | 3310 | 3559 | 3074 | 10 | 3443 | 3682 | 3190 | 10 | 3552 | 3817 | 3273 | 7 |
Update 31.01.2024