Valuation Alexandria Real Estate Equities, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:23:26 2026-08-21 EDT			5-day change	1st Jan Change
45.34 ^EUR	+7.62%		+8.87%	+8.55%

08-17	Evercore ISI Adjusts PT on Alexandria Real Estate Equities to $57 From $59, Maintains Outperform Rating	MT
08-13	BMO Capital Adjusts PT on Alexandria Real Estate Equities to $52 From $54, Keeps Market Perform Rating	MT

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	9,225	-	-
Change	-	-30.82%	-7.84%	-22.61%	-50.39%	9.06%	-	-
Enterprise Value (EV) ¹	42,981	33,237	32,727	28,740	20,310	19,777	19,531	19,668
Change	-	-22.67%	-1.54%	-12.18%	-29.33%	-2.62%	-1.24%	0.7%
P/E	58.4x	45.8x	235x	54.2x	-5.8x	32.2x	-61.8x	-59.9x
PBR	2.02x	1.31x	1.17x	0.94x	0.54x	0.53x	0.58x	0.61x
PEG	-	-2.7x	-2.8x	0x	0x	-0x	0x	-18.83x
Capitalization / Revenue	16.3x	9.23x	7.63x	5.47x	2.79x	3.51x	3.66x	3.54x
EV / Revenue	20.3x	12.8x	11.3x	9.22x	6.71x	7.52x	7.74x	7.54x
EV / EBITDA	32.1x	20.4x	17.9x	14.1x	10.2x	12.3x	13.5x	12.7x
EV / EBIT	83x	53.1x	44.6x	34.4x	31.9x	54.9x	65.2x	56.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.48	4.72	4.96	5.19	4.68	2.881	2.881	2.89
Rate of return	2.01%	3.24%	3.91%	5.32%	9.56%	5.44%	5.44%	5.46%
EPS ²	3.82	3.18	0.54	1.8	-8.44	1.645	-0.857	-0.8842
Distribution rate	117%	148%	919%	288%	-55.5%	175%	-336%	-327%
Net sales ¹	2,114	2,589	2,886	3,116	3,027	2,631	2,522	2,609
EBITDA ¹	1,339	1,629	1,827	2,039	1,987	1,614	1,451	1,550
EBIT ¹	518.1	626.4	733.7	836.4	636.4	360.5	299.4	348.2
Net income ¹	563.4	513.3	92.44	309.6	-1,438	275.6	-149.6	-185.1
Net Debt ¹	8,431	9,335	10,697	11,692	11,851	10,552	10,306	10,443
Reference price ²	222.96	145.67	126.77	97.55	48.94	52.94	52.94	52.94
Nbr of stocks (in thousands)	154,964	164,087	173,775	174,762	172,825	174,248	-	-
Announcement Date	1/31/22	1/30/23	1/29/24	1/27/25	1/26/26	-	-	-

¹USD in Million²USD

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.($)
REALTY INCOME CORPORATION	40.64x	16x	16.28x	5.17%	59.58B
SEGRO PLC	16.88x	23.5x	28.15x	3.42%	17.67B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.47x	15.29x	5.35%	17.39B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.04x	16.76x	24.06x	5.03%	14.89B
KLÉPIERRE	10.14x	13.76x	16.36x	5.11%	12.91B
FEDERAL REALTY INVESTMENT TRUST	27.87x	11.04x	17.41x	3.89%	10.19B
MERLIN PROPERTIES SOCIMI, S.A.	8.35x	21.16x	28.63x	3.03%	10.18B
CAPITALAND ASCENDAS REIT	15.48x	11.97x	18.61x	6.22%	9.55B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	32.19x	7.52x	12.26x	5.44%	9.22B
Average	20.06x	14.91x	19.67x	4.74%	17.95B
Weighted average by Cap.	25.49x	15.62x	18.95x	4.84%