Valuation Cofinimmo

Stocks

Real-time Euronext Bruxelles			5-day change	1st Jan Change
- ^EUR	-.--%		+2.73%	+4.61%

07-02	Cofinimmo SA(ENXTBR:COFB) dropped from S&P Global BMI Index	CI
07-01	Aedifica Completes Cofinimmo Merger; New Chair Named	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,291	4,448	2,697	2,623	2,117	3,016
Change	-	35.16%	-39.37%	-2.72%	-19.3%	42.46%
Enterprise Value (EV) ¹	5,616	7,051	5,559	5,353	4,685	5,583
Change	-	25.55%	-21.15%	-3.7%	-12.49%	19.18%
P/E	29.7x	16.2x	5.66x	-43.8x	32.7x	14.1x
PBR	1.28x	1.38x	0.76x	0.72x	0.6x	0.86x
PEG	-	0x	0.1x	0x	-0x	0x
Capitalization / Revenue	11.2x	13x	7.33x	6.74x	5.4x	7.9x
EV / Revenue	19.2x	20.5x	15.1x	13.8x	12x	14.6x
EV / EBITDA	30.3x	32.7x	23.5x	19.3x	16.8x	21.1x
EV / EBIT	30.3x	32.8x	23.6x	19.5x	16.9x	21.2x
EV / FCF	38.4x	82.4x	93.7x	28.3x	28.1x	32.1x
FCF Yield	2.6%	1.21%	1.07%	3.53%	3.55%	3.12%
Dividend per Share ²	5.8	6	6.2	6.2	6.2	5.2
Rate of return	4.76%	4.27%	7.41%	8.68%	11.2%	6.57%
EPS ²	4.094	8.679	14.79	-1.629	1.7	5.606
Distribution rate	142%	69.1%	41.9%	-381%	365%	92.8%
Net sales ¹	292.7	343.1	367.7	389	391.7	381.8
EBITDA ¹	185.5	215.5	236.1	276.9	278.1	264
EBIT ¹	185.2	215.2	235.7	275.1	277.8	263.7
Net income ¹	119.2	260.3	482.9	-55.5	63.89	213.5
Net Debt ¹	2,325	2,603	2,862	2,730	2,568	2,567
Reference price ²	121.80	140.50	83.70	71.40	55.60	79.20
Nbr of stocks (in thousands)	27,017	31,656	32,220	36,743	38,078	38,083
Announcement Date	4/9/21	4/8/22	4/6/23	4/2/24	4/11/25	4/8/26

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.($)
COFINIMMO	-	-	-	-	3.54B
WELLTOWER INC.	81.94x	13.07x	35.19x	1.32%	171B
EQUINIX, INC.	55.56x	11.65x	22.69x	2.17%	98.18B
AMERICAN TOWER CORPORATION	26.04x	10.92x	16.53x	3.94%	84.6B
DIGITAL REALTY TRUST, INC.	60.4x	11.6x	21.52x	2.86%	63.42B
PUBLIC STORAGE	30.58x	13.92x	19.44x	3.89%	57.76B
VENTAS, INC.	157.54x	8.16x	22.42x	2.39%	44.62B
CROWN CASTLE INC.	40.95x	12.73x	18.93x	5.39%	33.54B
IRON MOUNTAIN INCORPORATED	59.9x	6.31x	16.97x	3.18%	32.94B
EXTRA SPACE STORAGE INC.	30.66x	14.56x	17.73x	4.55%	30.25B
Average	60.40x	11.43x	21.27x	3.3%	62B
Weighted average by Cap.	62.59x	11.82x	24.12x	2.77%