Analysts & consensus

Broker	Analyst	Advice	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

Consensus of sell-side analyst estimates

	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	47.4	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 31.01.2025

Disclaimer
Xior collects estimates, forecasts, recommendations and projections (hereinafter “Estimates”) from the sell-side analysts covering the Xior stock and publishes the consensus (the mathematical average of the different analyst Estimates) prior to its semi-annual results publication.

The Estimates of financial analysts related to Xior’s financial performance do not represent estimates, forecasts, recommendations and projections of Xior or its management. Such Estimates are not controlled, changed, censored or endorsed by Xior, which assumes no liability for the selection, quality, accuracy, up-to-dateness or completeness of these Estimates.