Valuation Aedifica

Stocks

Market Closed - Euronext Bruxelles 18:55:00 16/10/2026 +03			5-day change	1st Jan Change
62.95 ^EUR	-0.08%		+3.28%	-6.74%

10-16	Moody's Assigns First-time Rating to Aedifica After Cofinimmo Purchase	MT
09-11	French and Benelux stocks-Factors to watch on September 11	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,172	3,021	3,027	2,672	3,210	5,254	-	-
Change	-	-27.59%	0.18%	-11.7%	20.1%	63.71%	-	-
Enterprise Value (EV) ¹	6,238	5,460	5,289	5,167	5,673	10,339	10,239	10,272
Change	-	-12.47%	-3.13%	-2.29%	9.78%	82.26%	-0.97%	0.32%
P/E	14.2x	8.7x	114x	13x	13.1x	7.47x	9.97x	9.39x
PBR	1.5x	0.92x	0.85x	0.73x	0.88x	0.83x	0.79x	0.79x
PEG	-	1.16x	-1.2x	0x	0.7x	0.1x	-0.4x	1.5x
Capitalization / Revenue	18x	11.1x	9.63x	7.9x	8.89x	7.76x	6.95x	6.72x
EV / Revenue	26.9x	20x	16.8x	15.3x	15.7x	15.3x	13.5x	13.1x
EV / EBITDA	32.3x	23.8x	19.9x	17.8x	18.2x	18.2x	15.6x	15x
EV / EBIT	32.3x	23.8x	19.9x	17.8x	18.2x	18.3x	15.8x	15.1x
EV / FCF	-54.5x	-	-181x	10.2x	32.6x	340x	17.5x	17x
FCF Yield	-1.83%	-	-0.55%	9.83%	3.06%	0.29%	5.7%	5.88%
Dividend per Share ²	3.4	3.7	3.8	3.9	4	4.184	4.309	4.418
Rate of return	2.96%	4.88%	5.97%	6.94%	5.93%	6.65%	6.85%	7.02%
EPS ²	8.1	8.71	0.56	4.31	5.14	8.431	6.312	6.707
Distribution rate	42%	42.5%	679%	90.5%	77.8%	49.6%	68.3%	65.9%
Net sales ¹	232.1	273.1	314.2	338.1	361	677.3	756	781.8
EBITDA ¹	193.3	229.7	265.8	290.3	312.1	569	655	683.6
EBIT ¹	193.3	229.7	265.8	290.3	312.1	564.6	648.4	680.9
Net income ¹	281.8	331.8	24.54	204.8	244.4	693.4	602.6	676.5
Net Debt ¹	2,066	2,439	2,262	2,495	2,463	5,085	4,984	5,018
Reference price ²	114.90	75.80	63.65	56.20	67.50	62.95	62.95	62.95
Nbr of stocks (in thousands)	36,308	39,855	47,550	47,550	47,549	83,470	-	-
Announcement Date	2/23/22 A	2/16/23 A	2/21/24 A	2/19/25 A	2/13/26 A	-	-	-

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.($)
AEDIFICA	7.47x	15.27x	18.17x	6.65%	5.91B
WELLTOWER INC.	81.58x	12.95x	34.9x	1.34%	169B
EQUINIX, INC.	57.34x	11.56x	22.5x	2.1%	97.29B
AMERICAN TOWER CORPORATION	26.57x	11.09x	16.76x	3.86%	86.33B
DIGITAL REALTY TRUST, INC.	62.14x	11.86x	22x	2.78%	65.28B
PUBLIC STORAGE	29.51x	13.44x	18.88x	4.03%	55.74B
VENTAS, INC.	155.08x	8.1x	22.25x	2.42%	44.04B
CROWN CASTLE INC.	43.16x	12.95x	19.42x	5.17%	35B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.15x	3.13%	33.49B
EXTRA SPACE STORAGE INC.	29.89x	14.31x	17.42x	4.67%	29.5B
Average	55.36x	11.79x	20.95x	3.61%	62.18B
Weighted average by Cap.	62.22x	11.79x	23.94x	2.8%