Valuation Aedifica London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 05:25:57 2026-06-26 EDT			5-day change	1st Jan Change
71.62 ^EUR	+1.49%		+4.41%	+5.42%

06-17	Aedifica Reiterated at Buy as Berenberg Notes 'Encouraging' Share Price Movement	MT
06-15	Aedifica Shareholders Approve Merger with Cofinimmo

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	5,889	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	83.48%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,591	10,623	10,914
Change	-	-12.47%	-3.13%	-2.29%	9.78%	86.69%	0.3%	2.74%
P/E	14.2x	8.7x	114x	13x	13.1x	7.24x	10.6x	10.4x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.85x	0.84x	0.8x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.3x	6.21x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	8.96x	8.37x	7.57x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	16.1x	15.1x	14x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.6x	17.2x	15.7x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	19.3x	15.2x	15.8x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	-1.85x	18.2x	18.1x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	-54.2%	5.5%	5.53%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.217	4.299	4.436
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	5.98%	6.09%	6.29%
EPS ²	8.1	8.71	0.56	4.31	5.14	9.741	6.647	6.758
Distribution rate	42%	42.5%	679%	90.5%	77.8%	43.3%	64.7%	65.6%
Net sales ¹	232.1	273.1	314.2	338.1	361	657.2	703.7	778.1
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	569.4	616.9	693.5
EBIT ¹	193.3	229.7	265.8	290.3	312.1	550	701.1	691.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	742.3	612.2	625.9
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	4,702	4,734	5,025
Reference price ²	114.90	75.80	63.65	56.20	67.50	70.55	70.55	70.55
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.($)
WELLTOWER INC.	75.94x	12.42x	32.92x	1.47%	158B
VENTAS, INC.	144.11x	7.97x	21.91x	2.38%	42.51B
HEALTHPEAK PROPERTIES, INC.	72.48x	8.36x	14.4x	5.79%	14.64B
OMEGA HEALTHCARE INVESTORS, INC.	24.17x	16.85x	15.57x	5.63%	14.18B
AMERICAN HEALTHCARE REIT, INC.	85.85x	3.61x	20.93x	1.98%	9.81B
CARETRUST REIT, INC.	26.6x	17.73x	18.74x	3.92%	9.4B
HEALTHCARE REALTY TRUST INCORPORATED	-331.7x	9.89x	16.24x	4.73%	7.04B
CHARTWELL RETIREMENT RESIDENCES	77.86x	7.88x	20.66x	2.75%	5.16B
SABRA HEALTH CARE REIT, INC.	28.57x	8.28x	14.35x	6.25%	4.87B
Average	22.65x	10.33x	19.52x	3.88%	29.5B
Weighted average by Cap.	70.88x	11.35x	27.24x	2.38%