Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles 11:55:00 2026-08-18 EDT			5-day change	1st Jan Change
66.95 ^EUR	-0.30%		-1.54%	-0.81%

12:32am	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	5,605	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	74.63%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,404	10,315	10,722
Change	-	-12.47%	-3.13%	-2.29%	9.78%	83.41%	-0.86%	3.95%
P/E	14.2x	8.7x	114x	13x	13.1x	7.69x	10.1x	9.93x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.82x	0.8x	0.77x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.4x	5.8x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.26x	7.97x	7.2x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.3x	14.7x	13.8x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	17.8x	16.7x	15.5x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18x	14.7x	15.5x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	342x	17.7x	17.8x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.29%	5.66%	5.63%
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%	6.22%	6.4%	6.6%
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	67.15	67.15	67.15
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	7.69x	15.32x	17.83x	6.22%	6.49B
WELLTOWER INC.	81.52x	13.02x	35.06x	1.32%	170B
VENTAS, INC.	162.65x	8.52x	23.54x	2.28%	46.77B
HEALTHPEAK PROPERTIES, INC.	40.35x	7.86x	13.97x	5.97%	14.19B
OMEGA HEALTHCARE INVESTORS, INC.	20.46x	16.89x	15.16x	5.79%	14.11B
AMERICAN HEALTHCARE REIT, INC.	92.85x	4.58x	25.35x	1.87%	12.64B
CARETRUST REIT, INC.	25.98x	16.94x	18.38x	3.97%	9.28B
HEALTHCARE REALTY TRUST INCORPORATED	-239.38x	9.45x	15.82x	5.01%	6.56B
SABRA HEALTH CARE REIT, INC.	34.68x	8.48x	15.33x	5.9%	5.19B
CHARTWELL RETIREMENT RESIDENCES	136.07x	7.31x	19.28x	3.04%	4.83B
Average	36.29x	10.84x	19.97x	4.14%	28.97B
Weighted average by Cap.	79.49x	11.78x	28.80x	2.34%