Company Valuation: Alexandria Real Estate Equities, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,551 23,903 22,030 17,048 8,458 6,951 - -
Change - -30.82% -7.84% -22.61% -50.39% -17.82% - -
Enterprise Value (EV) 1 42,981 33,237 32,727 28,740 20,310 18,431 17,968 18,135
Change - -22.67% -1.54% -12.18% -29.33% -9.25% -2.51% 0.93%
P/E 58.4x 45.8x 235x 54.2x -5.8x -116x -43.3x -43.3x
PBR 2.02x 1.31x 1.17x 0.94x 0.54x 0.42x 0.44x 0.46x
PEG - -2.7x -2.8x 0x 0x 1.2x -0x -814.08x
Capitalization / Revenue 16.3x 9.23x 7.63x 5.47x 2.79x 2.62x 2.74x 2.67x
EV / Revenue 20.3x 12.8x 11.3x 9.22x 6.71x 6.94x 7.09x 6.96x
EV / EBITDA 32.1x 20.4x 17.9x 14.1x 10.2x 10.8x 12.4x 11.7x
EV / EBIT 83x 53.1x 44.6x 34.4x 31.9x 51.9x 62.2x 53.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.48 4.72 4.96 5.19 4.68 2.88 2.881 2.89
Rate of return 2.01% 3.24% 3.91% 5.32% 9.56% 7.22% 7.22% 7.24%
EPS 2 3.82 3.18 0.54 1.8 -8.44 -0.345 -0.9212 -0.9217
Distribution rate 117% 148% 919% 288% -55.5% -835% -313% -314%
Net sales 1 2,114 2,589 2,886 3,116 3,027 2,657 2,535 2,604
EBITDA 1 1,339 1,629 1,827 2,039 1,987 1,708 1,444 1,552
EBIT 1 518.1 626.4 733.7 836.4 636.4 355.3 288.9 337.7
Net income 1 563.4 513.3 92.44 309.6 -1,438 -369.2 -158.1 -210.7
Net Debt 1 8,431 9,335 10,697 11,692 11,851 11,480 11,017 11,185
Reference price 2 222.96 145.67 126.77 97.55 48.94 39.91 39.91 39.91
Nbr of stocks (in thousands) 154,964 164,087 173,775 174,762 172,825 174,161 - -
Announcement Date 1/31/22 1/30/23 1/29/24 1/27/25 1/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-115.68x6.94x10.79x7.22% 6.95B
33.33x17.89x22.45x3.42% 119B
32.25x14.38x18.47x4.26% 68.35B
37.3x14.78x15.28x5.8% 53.04B
18.28x15.47x17.6x1.13% 38.41B
13.83x24.64x26.98x3.63% 16.23B
27.23x10.84x14.91x4.59% 15.7B
8.29x11.87x14.53x6.02% 14.75B
18.05x16.15x23.47x5.33% 14.05B
29.36x11.19x16.38x4.15% 13.37B
Average 10.22x 14.41x 18.09x 4.55% 35.99B
Weighted average by Cap. 26.31x 15.73x 19.26x 4.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Alexandria Real Estate Equities, Inc.

Historical PBR trend

Valuation ratios - PBR - Alexandria Real Estate Equities, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Alexandria Real Estate Equities, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Alexandria Real Estate Equities, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Alexandria Real Estate Equities, Inc.
  1. Stock Market
  2. Stocks
  3. ARE Stock
  4. Valuation Alexandria Real Estate Equities, Inc.