Valuation Sella Capital Real Estate Ltd.

Stocks

Delayed TEL AVIV STOCK EXCHANGE 11:27:31 2026-10-26 EDT			5-day change	1st Jan Change
818.50 ^ILa	-0.47%		-0.97%	-30.64%

08-09	Sella Capital Real Estate Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-31	Sella Capital Real Estate Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,413	2,276	1,793	1,876	2,126	2,822
Change	-	61.05%	-21.21%	4.64%	13.28%	32.75%
Enterprise Value (EV) ¹	3,188	4,190	4,638	4,711	5,437	5,970
Change	-	31.42%	10.69%	1.57%	15.41%	9.81%
P/E	8.73x	6.48x	6.77x	10.5x	10.1x	9.75x
PBR	0.86x	1.16x	0.8x	0.82x	0.88x	1.02x
PEG	-	0x	-0.2x	-0.3x	0.6x	0.4x
Capitalization / Revenue	5.95x	8.73x	5.69x	5.31x	5.73x	7.11x
EV / Revenue	13.4x	16.1x	14.7x	13.3x	14.7x	15x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	17.3x	20.6x	18.2x	16.7x	18.5x	19x
EV / FCF	25.2x	45.2x	31.8x	31x	55.4x	38.4x
FCF Yield	3.97%	2.21%	3.15%	3.22%	1.8%	2.6%
Dividend per Share ²	0.478	0.494	0.52	0.55	0.56	0.57
Rate of return	6.59%	4.46%	6.3%	6.41%	5.86%	4.83%
EPS ²	0.83	1.71	1.22	0.82	0.95	1.21
Distribution rate	57.6%	28.9%	42.6%	67.1%	58.9%	47.1%
Net sales ¹	237.6	260.6	315.3	353.6	371	397
EBITDA	-	-	-	-	295.6	315.7
EBIT ¹	184.6	203.7	254.3	282	294.5	314
Net income ¹	161	356.5	266	180	213	300
Net Debt ¹	1,775	1,914	2,845	2,835	3,311	3,149
Reference price ²	7.248	11.080	8.260	8.578	9.560	11.800
Nbr of stocks (in thousands)	194,960	205,399	217,086	218,734	222,336	239,116
Announcement Date	3/18/21	2/8/22	2/27/23	3/24/24	2/27/25	3/5/26

¹ILS in Million²ILS

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.($)
SELLA CAPITAL REAL ESTATE LTD.	-	-	-	-	670M
PROLOGIS, INC.	33.62x	18.01x	22.6x	3.39%	120B
SIMON PROPERTY GROUP, INC.	32.47x	14.45x	18.56x	4.23%	68.82B
REALTY INCOME CORPORATION	37.92x	14.94x	15.44x	5.71%	53.91B
GOODMAN GROUP	17.76x	15.04x	17.11x	1.16%	37.2B
SEGRO PLC	13.86x	24.68x	27.03x	3.62%	16.32B
KIMCO REALTY CORPORATION	27.52x	10.92x	15.02x	4.54%	15.86B
UNIBAIL-RODAMCO-WESTFIELD SE	8.24x	11.84x	14.5x	6.06%	14.71B
CAPITALAND INTEGRATED COMMERCIAL TRUST	18.29x	16.26x	23.63x	5.26%	14.22B
REGENCY CENTERS CORPORATION	29.55x	11.24x	16.46x	4.12%	13.46B
Average	24.36x	15.26x	18.93x	4.23%	35.52B
Weighted average by Cap.	29.38x	15.94x	19.49x	3.95%