Company Valuation: Altareit

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 850.7 1,146 1,094 787.6 822.6 901.4
Change - 34.76% -4.58% -28% 4.44% 9.58%
Enterprise Value (EV) 1 1,118 1,486 1,602 1,295 1,294 1,588
Change - 32.92% 7.82% -19.19% -0.06% 22.76%
P/E 12.2x 15.9x 14.7x -2.42x -13.5x -13.4x
PBR 0.9x 1.12x 0.99x 1.01x 1.15x 1.37x
PEG - 3.93x 4.82x 0x 0.2x -1.34x
Capitalization / Revenue 0.3x 0.41x 0.4x 0.32x 0.33x 0.46x
EV / Revenue 0.39x 0.53x 0.59x 0.53x 0.52x 0.8x
EV / EBITDA 7.75x 9.66x 12x -6.32x 46.7x -224x
EV / EBIT 8.11x 10.1x 14.4x -3.94x 65.7x -42x
EV / FCF 4.64x -77.9x -10.2x 11.7x 6.33x -4.97x
FCF Yield 21.6% -1.28% -9.82% 8.52% 15.8% -20.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 39.69 41.29 42.55 -186.2 -34.89 -38.38
Distribution rate - - - - - -
Net sales 1 2,840 2,812 2,730 2,452 2,475 1,978
EBITDA 1 144.3 153.9 134 -204.8 27.7 -7.1
EBIT 1 137.8 147.5 111.4 -328.3 19.7 -37.8
Net income 1 69.4 72.2 74.4 -325.6 -61 -67.1
Net Debt 1 267.2 339.5 508.1 507 471.2 686.9
Reference price 2 486.00 655.00 625.00 450.00 470.00 515.00
Nbr of stocks (in thousands) 1,750 1,750 1,750 1,750 1,750 1,750
Announcement Date 3/26/21 A 5/24/22 A 3/31/23 A 3/28/24 A 3/20/25 A 3/14/26 A
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.05B
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
5.63x0.92x1.92x8% 30.08B
19.32x4.13x16.6x1.27% 29.71B
8.74x1.55x8.61x4.03% 29.12B
14.91x3.19x15.32x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
6.31x2.36x4.58x-.--% 19.94B
39.01x19.26x68.35x1.15% 19.83B
Average 20.21x 4.79x 16.98x 3.02% 29.13B
Weighted average by Cap. 25.84x 4.36x 15.25x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Altareit

Historical PBR trend

Valuation ratios - PBR - Altareit

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Altareit

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Altareit