EN DE

Carmila SA (CARM) Fair Value & Analysis

Real Estate · FR · Market cap €2.3B · ISIN FR0010828137

What is Carmila SA really worth?

CS Carmila SA CARM · PA
Price€15.66
Fair Value€22.78
Upside+45.5%
Quality66/100

A solid business, trading 31% below our fair value of €22.78.

Watch Carmila SA for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Highly profitable · 32.7% net margin
Moderate debt · generates free cash flow
Ranks above peers (10/14)

Risks

!Mixed Growth (revenue 5y +5.5 %/yr)
!Moderate moat 64/100
!Weak on past: 22 out of 100
Evidence: High Range €17.08 – €28.48

Fair value as of: Aug 23, 2026

From 16 valuation models · updated 13 days ago

Share price −8.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (€17.08). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (5 years)

€17.15 €7.68 Fair Value €22.78 Jul 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 23, 2026.

How to read this chart

60‑month range €7.68 – €17.15 · fair‑value band €17.08 – €28.48 · the €15.66 price screens below the €22.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 23, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Carmila SA (CARM) currently trades at €15.66, while our model-based Fair Value estimate is €22.78, implying the stock looks roughly 31.3% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Real Estate sector. Bull case: the DCF Models group reads highest at a median of €34.74 per share, and 15 of the 16 models we run sit above the €15.66 price. Bear case: the Asset-Based group reads lowest at €16.44, and 1 of the 16 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Carmila SA generated revenue of €566M at a net margin of 32.7%. Revenue declined 1.4% year over year. It earns a return on equity of 5.5%. Net debt stands at €2.6B. Fundamentals as of Aug 23, 2026

Our scenario range runs from €17.08 (bear case) to €28.48 (bull case); at €15.66, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −51% fair-value upside, at 45%, CARM screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly €0.8933 per share, which is 3.9 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence €18.98 €19.50 €19.08 74
Growth DCF €5.70 €26.71 €60.57 67
FCF DCF €7.20 €20.57 €62.25 66
All 16 models by family
DCF Models
FCF DCF €7.20 €20.57 €62.25 66
5Y Revenue Exit €5.60 €23.29 €60.39 61
5Y EBITDA Exit €12.74 €37.72 €86.78 65
10Y Revenue Exit €5.55 €34.74 €53.82 61
10Y EBITDA Exit €11.53 €49.76 €117.25 58
Dividend Discount
Gordon GGM €11.17 €22.26 €33.71 64
DDM Multi-Stage €11.17 €19.24 €23.50 65
Multiples
P/S Multiple €17.09 €22.78 €28.48 58
P/B Multiple €17.09 €22.78 €28.48 55
EV/EBIT €22.81 €36.27 €49.73 64
EV/EBITDA €13.89 €24.38 €34.86 65
EV/Revenue €2.77 €11.49 €20.20 48
Asset-Based
NCAV (Graham) €12.27 €16.44 €24.53 54
Growth DCF
Growth DCF €5.70 €26.71 €60.57 67
Rev-Margin DCF €8.06 €29.16 €73.23 61
Economic Profit
Residual Income best evidence €18.98 €19.50 €19.08 74

Widest divergence: DCF Models (€34.74) versus Asset-Based (€16.44). Highest evidence: Residual Income (74).

Notify me when CARM reaches fair value

Put CARM on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 11.9
P/S ratio 3.83 P/E × margin
EPS (TTM) €1.32 price ÷ EPS = P/E 11.9
Dividend yield 7.6% payout 90.2%
Net margin 32.3% FY2025
Return on equity 5.5% TTM
More key figures
Profitability
Return on assets (EBIT) 4.2% avg 5y
Operating margin 64.3% TTM
Growth
Revenue (TTM) €566M TTM
Revenue growth (YoY) −1.4% 3y avg +6.7%
EPS growth (YoY) −72.2%
Balance sheet & cash flow
Free cash flow €216M FY2025
Net debt €2.6B FY2025 · ≈ 12.1 yrs of FCF

Figures from reported company fundamentals · as of Aug 23, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 62 · Market factors (momentum, volatility) 55

Profitability 35
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 92
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Carmila S.A. is a leading European commercial real estate company, with 250 shopping centres across France, Spain and Italy. As of December 31, 2025, Carmila's portfolio was valued at 6.7 billion euros. Welcoming over 600 million visitors each year, Carmila creates local life hubs, vibrant places that are essential to everyday life.

Full company description

Carmila S.A. is a leading European commercial real estate company, with 250 shopping centres across France, Spain and Italy. As of December 31, 2025, Carmila's portfolio was valued at 6.7 billion euros. Welcoming over 600 million visitors each year, Carmila creates local life hubs, vibrant places that are essential to everyday life. Anchored by Carrefour hypermarkets, these centres act as catalysts for local commerce by integrating shopping, healthcare services, events, dining and leisure. Carmila is listed on Euronext Paris, Compartment A, under the ticker symbol CARM and benefits from the French listed real estate investment trust regime. The Group is a member of SBF 120 and CAC Mid 60 indices. Carmila S.A. was established on March 6, 1991 and incorporated in France.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Carmila SA reported revenue of €574M in FY2025 versus €444M in FY2021, a compound +6.6%/yr. Reported net income was €185M in FY2025, compounding −0.9%/yr from FY2021.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
€574M
Latest YoY
+13.3%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Avg. revenue growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+12.1% (4.5 + 7.6)
Revenue +6.6%/yr
FY21 €444M
FY22 €473M
FY23 €486M
FY24 €507M
FY25 €574M
Net income −0.9%/yr
FY21 €192M
FY22 €219M
FY23 €2.8M
FY24 €314M
FY25 €185M
Character of growth · EPS growth decomposed (2014-2025) −5.4 % p.a.
Revenue per share +8.2 %

of which total revenue +20.6 % · buybacks/dilution −10.3 %

EBIT margin −4.4 %
Tax rate +0.4 %
Residual (interest, one-offs) −9.0 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch CARM: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Carmila SA Fair Value". https://www.fairvalue-calculator.com/stock/CARM

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Retail · 94 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside +46% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets 3% · Above median
Net margin (TTM) 33% · Below median
Operating margin (TTM) 64% · Above median
Revenue growth −1% · Bottom 25%
Dividend yield (TTM) 7.6% · Top 25%
Debt / equity 0.75× · Higher than median

Valuation Multiples vs REIT - Retail median · lower = cheaper

P/E (TTM) 11.9× · Pricier than median
P/B 0.79× · Cheaper than median
P/S (TTM) 4.73× · Cheaper than median
P/FCF 12.4× · Cheaper than median
EV/EBITDA 14.7× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE94 · sector 15
FUTURE0 · sector 22
PAST22 · sector 30
HEALTH62 · sector 67
DIVIDEND100 · sector 100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more REIT - Retail stocks, each showing price versus our Fair Value estimate (as of Aug 23, 2026).

Stock Price Fair Value vs Fair Value
Simon Property Group SPG $212.32 $84.26 −60%
Realty Income Corporation O $61.98 $30.45 −51%
Unibail-Rodamco-Westfield SE URW €103.40 €98.09 −5%
Kimco Realty Corporation KIM $23.71 $12.49 −47%
CapitaLand Integrated Commercial Trust (CICT or the Trust) C38U 2.38 SGD 0.9100 SGD −62%
Scentre Group SCG A$3.56 A$3.34 −6%
Regency Centers Corporation REG $75.92 $33.37 −56%
Link Real Estate Investment Trust (Link REIT) 0823 HK$39.76 HK$41.98 +6%
Federal Realty Investment Trust FRT $116.75 $41.47 −64%
Brixmor Property Group BRX $29.50 $12.34 −58%

Compare Carmila SA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Carmila SA (CARM) overvalued or undervalued?
As of Aug 23, 2026, our model estimates a fair value of €22.78 versus a price of €15.66, about +45% upside (undervalued).
What is the fair value of CARM?
Our model-based fair value for Carmila SA is €22.78 (as of Aug 23, 2026), built from audited fundamentals. The current price: €15.66.
What is the quality score of CARM?
Carmila SA has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Carmila SA (CARM)?
Carmila SA reported trailing-twelve-month revenue of about €566M (latest available figure, as of Aug 23, 2026).
What is the net profit margin of CARM?
The net profit margin of Carmila SA is about 32.7%, meaning it keeps roughly 32.7% of revenue as net income. Based on the latest reported figures.
Does Carmila SA pay a dividend?
Carmila SA currently shows a dividend yield of about 7.60% relative to its recent price (as of Aug 23, 2026).
Free · no account needed

Watch Carmila SA in the live analysis

One click puts Carmila SA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.