Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-06-12 EDT			5-day change	1st Jan Change
70.80 ^EUR	+1.80%		+4.12%	+4.89%

05-19	Aedifica Q1 rental income EUR 113.4 million	RE
05-19	Aedifica NV/SA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

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	5,910	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	84.13%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,538	10,596	10,992
Change	-	-12.47%	-3.13%	-2.29%	9.78%	85.77%	0.55%	3.74%
P/E Ratio	14.2x	8.7x	114x	13x	13.1x	7.24x	10.5x	10.2x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.87x	0.85x	0.81x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.3x	4.1x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	9x	8.5x	7.58x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	16x	15.2x	14.1x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.5x	17.4x	15.8x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	19.4x	14.8x	15.8x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	-1.84x	18.1x	18.2x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	-54.4%	5.51%	5.49%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.22	4.271	4.442
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	5.96%	6.03%	6.27%
EPS ²	8.1	8.71	0.56	4.31	5.14	9.784	6.759	6.928
Distribution rate	42%	42.5%	679%	90.5%	77.8%	43.1%	63.2%	64.1%
Net sales ¹	232.1	273.1	314.2	338.1	361	656.6	694.9	779.4
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	571	607.9	697.3
EBIT ¹	193.3	229.7	265.8	290.3	312.1	543.4	714.2	696.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	729	626.4	649.4
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	4,629	4,686	5,083
Reference price ²	114.90	75.80	63.65	56.20	67.50	70.80	70.80	70.80
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	7.24x	16.05x	18.46x	5.96%	6.84B
WELLTOWER INC.	72.71x	11.99x	31.65x	1.44%	151B
VENTAS, INC.	137.15x	7.77x	21.41x	2.46%	41.13B
HEALTHPEAK PROPERTIES, INC.	74.5x	8.46x	14.18x	5.95%	14.26B
OMEGA HEALTHCARE INVESTORS, INC.	23.18x	16.16x	14.88x	5.86%	13.63B
AMERICAN HEALTHCARE REIT, INC.	78.92x	3.32x	19.19x	2.21%	9.02B
CARETRUST REIT, INC.	24.63x	15.05x	17.48x	4.23%	8.71B
HEALTHCARE REALTY TRUST INCORPORATED	-338.07x	9.96x	16.44x	4.64%	7.17B
CHARTWELL RETIREMENT RESIDENCES	71.45x	7.44x	19.49x	2.99%	4.81B
SABRA HEALTH CARE REIT, INC.	27.71x	8.07x	14.07x	6.44%	4.72B
Average	17.94x	10.43x	18.72x	4.22%	26.15B
Weighted average by Cap.	65.16x	11.05x	26.01x	2.52%