Valuation Aedifica Boerse Muenchen

Stocks

Real-time Boerse Muenchen 07:13:09 2026-08-31 EDT			5-day change	1st Jan Change
67.85 ^EUR	-0.66%		+0.15%	+1.71%

08-18	French and Benelux stocks-Factors to watch	RE
07-24	Aedifica invests €72m in 4 care homes in the UK and Spain

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,172	3,021	3,027	2,672	3,210	5,705	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	77.75%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,504	10,415	10,822
Change	-	-12.47%	-3.13%	-2.29%	9.78%	85.17%	-0.85%	3.91%
P/E	14.2x	8.7x	114x	13x	13.1x	7.83x	10.3x	10.1x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.84x	0.81x	0.78x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.4x	5.9x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.4x	8.11x	7.33x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.5x	14.8x	13.9x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18x	16.9x	15.6x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18.1x	14.9x	15.6x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	346x	17.8x	17.9x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.29%	5.61%	5.58%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.18	4.298	4.43
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	6.12%	6.29%	6.48%
EPS ²	8.1	8.71	0.56	4.31	5.14	8.732	6.647	6.761
Distribution rate	42%	42.5%	679%	90.5%	77.8%	47.9%	64.7%	65.5%
Net sales ¹	232.1	273.1	314.2	338.1	361	678.9	703.7	778.3
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	583.4	616.9	693.5
EBIT ¹	193.3	229.7	265.8	290.3	312.1	579.6	701.1	691.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	696.2	612.6	625.9
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	4,799	4,710	5,117
Reference price ²	114.90	75.80	63.65	56.20	67.50	68.35	68.35	68.35
Nbr of stocks (in thousands)	36,308	39,855	47,550	47,550	47,549	83,470	-	-
Announcement Date	2/23/22	2/16/23	2/21/24	2/19/25	2/13/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WELLTOWER INC.	82.87x	13.16x	35.39x	1.32%	172B
VENTAS, INC.	165.52x	8.55x	23.55x	2.26%	47.09B
HEALTHPEAK PROPERTIES, INC.	45.57x	7.74x	13.83x	5.86%	14.45B
OMEGA HEALTHCARE INVESTORS, INC.	18.81x	16.59x	14.98x	5.87%	13.94B
AMERICAN HEALTHCARE REIT, INC.	91.89x	4.6x	24.87x	1.82%	12.84B
CARETRUST REIT, INC.	25.7x	17.74x	18.51x	4%	9.22B
AEDIFICA	7.83x	15.47x	18x	6.12%	6.62B
HEALTHCARE REALTY TRUST INCORPORATED	-191.95x	9.43x	15.91x	5.06%	6.51B
SABRA HEALTH CARE REIT, INC.	39.87x	8.51x	15.28x	5.83%	5.27B
Average	31.79x	11.31x	20.04x	4.24%	31.95B
Weighted average by Cap.	81.26x	11.95x	29.16x	2.31%