Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles 11:55:00 2026-09-28 EDT			5-day change	1st Jan Change
64.20 ^EUR	-0.47%		-2.13%	-4.89%

09-11	French and Benelux stocks-Factors to watch on September 11	RE
09-01	Aedifica NV/SA, H1 2026 Earnings Call, Sep 01, 2026

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	5,359	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	66.96%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,353	10,306	10,382
Change	-	-12.47%	-3.13%	-2.29%	9.78%	82.5%	-0.45%	0.74%
P/E	14.2x	8.7x	114x	13x	13.1x	7.77x	9.94x	9.42x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.78x	0.76x	0.73x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.5x	1.71x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	7.8x	7.06x	6.84x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.1x	13.6x	13.3x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	17.9x	15.5x	14.9x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18x	15.7x	15x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	341x	17.6x	17.2x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.29%	5.67%	5.82%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.18	4.314	4.436
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	6.51%	6.72%	6.91%
EPS ²	8.1	8.71	0.56	4.31	5.14	8.258	6.459	6.814
Distribution rate	42%	42.5%	679%	90.5%	77.8%	50.6%	66.8%	65.1%
Net sales ¹	232.1	273.1	314.2	338.1	361	686.7	758.8	783
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	578.4	665.1	698.7
EBIT ¹	193.3	229.7	265.8	290.3	312.1	576.2	655.3	691.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	699.4	614	679.5
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	4,994	4,947	5,023
Reference price ²	114.90	75.80	63.65	56.20	67.50	64.20	64.20	64.20
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.($)
AEDIFICA	7.81x	15.11x	17.94x	6.48%	6.14B
WELLTOWER INC.	80.37x	12.77x	34.43x	1.36%	167B
VENTAS, INC.	159.14x	8.16x	22.42x	2.4%	44.42B
OMEGA HEALTHCARE INVESTORS, INC.	18.5x	16.56x	15.03x	5.83%	14.02B
HEALTHPEAK PROPERTIES, INC.	48.36x	7.7x	13.73x	6.05%	14B
AMERICAN HEALTHCARE REIT, INC.	86.08x	4.3x	23.3x	1.95%	12.03B
CARETRUST REIT, INC.	24.46x	16.04x	17.76x	4.17%	8.84B
SABRA HEALTH CARE REIT, INC.	40.97x	8.22x	14.82x	6.05%	5.07B
CHARTWELL RETIREMENT RESIDENCES	135.4x	7.31x	19.21x	3.05%	4.72B
NATIONAL HEALTH INVESTORS, INC.	17.2x	9.35x	14.41x	5.53%	3.29B
Average	61.83x	10.55x	19.31x	4.29%	27.93B
Weighted average by Cap.	84.54x	11.55x	28.29x	2.37%