Company Valuation: AM Locales Property SOCIMI, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 110.4 109.6 109.4 109.2 108.5 107.4
Change - -0.76% -0.16% -0.21% -0.64% -1.04%
Enterprise Value (EV) 1 156.6 152.3 147.9 164.6 159.4 158.1
Change - -2.7% -2.89% 11.29% -3.17% -0.83%
P/E 65.3x 56.8x 56.7x 41x 300x 37.4x
PBR 3.67x 3.42x 2.96x 3x 3.23x 3.16x
PEG - 4.1x 4,109.48x 1.1x -3.5x 0x
Capitalization / Revenue 17.5x 16.5x 14.2x 13.5x 12.7x 11.8x
EV / Revenue 24.8x 23x 19.2x 20.3x 18.7x 17.4x
EV / EBITDA 47.4x 33.9x 31.9x 33x 30.8x 26.7x
EV / EBIT 69.3x 43.9x 40.9x 41x 37.6x 31.5x
EV / FCF 108x 75.7x 53.3x 72.6x 17.9x 34.9x
FCF Yield 0.93% 1.32% 1.88% 1.38% 5.58% 2.87%
Dividend per Share 2 0.3033 0.372 0.3793 0.4254 - 0.485
Rate of return 1.38% 1.71% 1.74% 1.95% - 2.25%
EPS 2 0.3369 0.3841 0.3842 0.5317 0.0726 0.5778
Distribution rate 90% 96.8% 98.7% 80% - 83.9%
Net sales 1 6.314 6.624 7.711 8.092 8.517 9.093
EBITDA 1 3.306 4.493 4.633 4.989 5.168 5.926
EBIT 1 2.261 3.473 3.618 4.02 4.245 5.021
Net income 1 1.691 1.928 1.925 2.647 0.3609 2.855
Net Debt 1 46.12 42.73 38.49 55.43 50.9 50.72
Reference price 2 22.00 21.80 21.80 21.80 21.80 21.60
Nbr of stocks (in thousands) 5,020 5,028 5,020 5,010 4,978 4,972
Announcement Date 4/26/21 4/27/22 4/25/23 4/23/24 4/25/25 4/7/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 118M
40.89x18.13x23.9x3.4% 120B
31.28x14.08x17.81x4.38% 66.47B
37.11x14.77x15.27x5.8% 52.9B
18.08x15.31x17.42x1.14% 37.55B
16.04x24.97x27.34x3.58% 16.49B
26.77x10.69x14.72x4.69% 15.37B
8.13x11.76x14.41x6.14% 14.6B
17.81x16x23.26x5.4% 13.87B
29.43x11.24x16.41x4.15% 13.38B
Average 25.06x 15.22x 18.95x 4.3% 35.03B
Weighted average by Cap. 31.54x 15.93x 19.80x 3.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AM Locales Property SOCIMI, S.A.

Historical PBR trend

Valuation ratios - PBR - AM Locales Property SOCIMI, S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AM Locales Property SOCIMI, S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AM Locales Property SOCIMI, S.A.

  1. Stock Market
  2. Stocks
  3. SCAML Stock
  4. Valuation AM Locales Property SOCIMI, S.A.