Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-27 EDT			After hours 15:59:59
70.60 ^EUR	+0.79%		70.90	+0.42%

07-24	Aedifica invests €72m in 4 care homes in the UK and Spain
07-17	AI's Blank Check Is Bouncing

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	5,893	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	83.61%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,692	10,603	11,010
Change	-	-12.47%	-3.13%	-2.29%	9.78%	88.48%	-0.84%	3.84%
P/E	14.2x	8.7x	114x	13x	13.1x	8.02x	10.5x	10.4x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.86x	0.83x	0.8x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.4x	6.08x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.68x	8.37x	7.57x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.7x	15.1x	14.1x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.3x	17.2x	15.9x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18.4x	15.1x	15.9x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	352x	18.2x	18.2x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.28%	5.51%	5.49%
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%	5.97%	6.14%	6.32%
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	70.05	70.05	70.05
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	8.02x	15.68x	18.25x	5.97%	6.66B
WELLTOWER INC.	86.26x	13.83x	36.58x	1.25%	178B
VENTAS, INC.	165.44x	8.86x	24.41x	2.07%	48.87B
OMEGA HEALTHCARE INVESTORS, INC.	26.26x	17.96x	16.59x	5.19%	15.4B
HEALTHPEAK PROPERTIES, INC.	66.74x	8.52x	14.88x	5.52%	15.35B
AMERICAN HEALTHCARE REIT, INC.	96.26x	4.06x	23.28x	1.76%	11.07B
CARETRUST REIT, INC.	28.9x	18.94x	20.02x	3.6%	10.22B
HEALTHCARE REALTY TRUST INCORPORATED	-759.4x	10.18x	16.82x	4.49%	7.42B
SABRA HEALTH CARE REIT, INC.	32.55x	9.02x	15.72x	5.34%	5.64B
CHARTWELL RETIREMENT RESIDENCES	79.03x	-	-	2.71%	5.28B
Average	-16.99x	11.89x	20.73x	3.79%	30.38B
Weighted average by Cap.	69.93x	12.63x	30.09x	2.18%