Valuation Aedifica London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-08-04 EDT			5-day change	1st Jan Change
69.88 ^EUR	+0.43%		-1.92%	+3.75%

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	5,830	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	81.66%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,629	10,540	10,948
Change	-	-12.47%	-3.13%	-2.29%	9.78%	87.38%	-0.84%	3.87%
P/E	14.2x	8.7x	114x	13x	13.1x	8x	10.5x	10.3x
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	6.02x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.59x	8.29x	7.49x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.7x	15x	14.1x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.2x	17.1x	15.8x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18.3x	15x	15.8x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	350x	18x	18.1x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.29%	5.54%	5.52%
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%	5.98%	6.15%	6.34%
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	69.85	69.85	69.85
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WELLTOWER INC.	80.38x	12.93x	34.78x	1.34%	168B
VENTAS, INC.	159.18x	8.44x	23.49x	2.29%	46.6B
HEALTHPEAK PROPERTIES, INC.	62.79x	8.37x	14.63x	5.68%	14.92B
OMEGA HEALTHCARE INVESTORS, INC.	21.59x	17.7x	15.95x	5.5%	14.85B
AMERICAN HEALTHCARE REIT, INC.	92.37x	3.89x	22.34x	1.84%	10.62B
CARETRUST REIT, INC.	27.55x	18.13x	19.16x	3.78%	9.74B
HEALTHCARE REALTY TRUST INCORPORATED	-630.45x	9.88x	16.55x	4.67%	7.04B
CHARTWELL RETIREMENT RESIDENCES	77.9x	-	-	2.74%	5.21B
SABRA HEALTH CARE REIT, INC.	30x	8.53x	14.89x	5.83%	5.2B
Average	-8.74x	10.98x	20.22x	3.74%	31.35B
Weighted average by Cap.	69.29x	11.86x	28.92x	2.24%