Valuation Argan OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:47:22 2026-01-26 EST			5-day change	1st Jan Change
77.56 ^USD	+2.25%		-.--%	+19.69%

07-29	Fitch Affirms Warehouses De Pauw Rating Amid Purchase of Argan	MT
07-24	Argan SA, Warehouses De Pauw SA - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,629	1,739	1,965	1,536	1,698	1,947	-	-
Change	-	-33.86%	12.99%	-21.81%	10.5%	14.68%	-	-
Enterprise Value (EV) ¹	4,325	3,616	3,922	3,236	3,391	3,801	3,813	3,829
Change	-	-16.39%	8.45%	-17.48%	4.77%	12.1%	0.32%	0.41%
P/E	3.92x	18x	-7.47x	6.05x	6.88x	12x	11.5x	10.5x
PBR	-	-	1.04x	0.69x	0.71x	0.8x	0.78x	0.75x
PEG	-	-0.2x	0x	-0x	-1.72x	-0.3x	2.84x	1x
Capitalization / Revenue	14.2x	8.79x	8.9x	6.43x	8.01x	8.8x	8.4x	8.13x
EV / Revenue	23.3x	18.3x	17.8x	13.5x	16x	17.2x	16.5x	16x
EV / EBITDA	29.4x	24x	22.8x	17.4x	17x	18.2x	17.4x	16.9x
EV / EBIT	29.4x	31x	-19.5x	10.7x	11.7x	17.7x	16.6x	15.8x
EV / FCF	41.9x	-32.8x	156x	23.3x	-	51.4x	18.3x	18.1x
FCF Yield	2.39%	-3.05%	0.64%	4.29%	-	1.95%	5.45%	5.54%
Dividend per Share ²	2.6	3	3.15	3.3	3.45	3.644	3.685	3.793
Rate of return	2.23%	3.96%	3.7%	5.45%	5.23%	4.82%	4.87%	5.02%
EPS ²	29.7	4.2	-11.4	10	9.6	6.303	6.558	7.223
Distribution rate	8.75%	71.4%	-27.6%	33%	35.9%	57.8%	56.2%	52.5%
Net sales ¹	185.6	197.9	220.7	239	212	221.3	231.7	239.5
EBITDA ¹	147.1	150.5	172.1	185.7	199.9	208.7	219.1	226.6
EBIT ¹	147	116.8	-201.2	302.2	290.9	214.5	229.6	242.8
Net income ¹	668	95.1	-263.5	245.7	245.2	172.4	183.2	201
Net Debt ¹	1,696	1,877	1,957	1,700	1,693	1,854	1,866	1,882
Reference price ²	116.40	75.80	85.20	60.50	66.00	75.60	75.60	75.60
Nbr of stocks (in thousands)	22,587	22,940	23,059	25,392	25,721	25,751	-	-
Announcement Date	1/19/22	1/19/23	1/18/24	1/16/25	1/22/26	-	-	-

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.($)
PROLOGIS, INC.	43.9x	19.9x	24.72x	2.93%	136B
GOODMAN GROUP	24.19x	19.62x	22.43x	1.03%	41.97B
EASTGROUP PROPERTIES, INC.	35.29x	16.51x	23.34x	3.04%	11.25B
FIRST INDUSTRIAL REALTY TRUST, INC.	25.59x	14.27x	20.85x	3.02%	8.75B
REXFORD INDUSTRIAL REALTY, INC.	426.44x	10.98x	15.51x	4.57%	8.53B
TERRENO REALTY CORPORATION	37.19x	16.93x	25.79x	2.93%	7.69B
STAG INDUSTRIAL, INC.	35.69x	11.89x	16.16x	4.02%	7.43B
FIBRA PROLOGIS	22.39x	13.48x	18.81x	4.45%	7.49B
TRITAX BIG BOX REIT PLC	8.78x	19.74x	22.31x	4.91%	6.24B
Average	73.27x	15.93x	21.10x	3.43%	26.2B
Weighted average by Cap.	51.06x	18.60x	23.28x	2.79%