Aedifica NV
XBRU:AED

Watchlist Manager
Aedifica NV Logo
Aedifica NV
XBRU:AED
Watchlist
Price: 55.5 EUR 0.45% Market Closed
Market Cap: 2.6B EUR
Have any thoughts about
Aedifica NV?
Write Note
Section:
 

Relative Value

The Relative Value of one AED stock under the Base Case scenario is 108.58 EUR. Compared to the current market price of 55.5 EUR, Aedifica NV is Undervalued by 49%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AED Relative Value
Base Case
108.58 EUR
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.1
P/S
P/S
Price to Sales
8.1
vs History
76
vs Industry
19
Median 3Y
9.7
Median 5Y
10.6
Industry
3.6
Forward
7.8
More Details
24
P/E
P/E
Price to Earnings
24
vs History
20
vs Industry
14
Median 3Y
15.3
Median 5Y
16.5
Industry
16.7
Forward
11.3
More Details
11.3
P/OCF
P/OCF
Price to OCF
11.3
vs History
84
vs Industry
31
Median 3Y
12.8
Median 5Y
15.5
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
24
Median 3Y
12.1
Median 5Y
11
Industry
13.3
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
85
vs Industry
47
Median 3Y
0.8
Median 5Y
1.1
Industry
0.8
More Details
14.5
EV/S
EV/S
Enterprise Value to Sales
14.5
vs History
76
vs Industry
16
Median 3Y
15.9
Median 5Y
16.1
Industry
6.6
Forward
13.9
More Details
14.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.9
vs History
76
vs Industry
33
Median 3Y
16.3
Median 5Y
16.5
Industry
11.9
More Details
18.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.5
vs History
79
vs Industry
29
Median 3Y
20.1
Median 5Y
22.5
Industry
15.8
Forward
16.4
More Details
18.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.8
vs History
68
vs Industry
35
Median 3Y
20.3
Median 5Y
20.5
Industry
19
Forward
16.9
More Details
20
EV/OCF
EV/OCF
Enterprise Value to OCF
20
vs History
73
vs Industry
31
Median 3Y
20.9
Median 5Y
22
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-24.9
Median 5Y
-17.9
Industry
20.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
80
vs Industry
43
Median 3Y
0.8
Median 5Y
0.9
Industry
0.7
More Details

Multiples Across Competitors

AED Competitors Multiples
Aedifica NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Aedifica NV
XBRU:AED
2.6B EUR 8.1 24 18.5 18.8
US
Welltower Inc
NYSE:WELL
77.9B USD 10.4 85 33.1 79.3
US
Ventas Inc
NYSE:VTR
24.5B USD 5.1 -368.3 17.7 52.1
US
Physicians Realty Trust
NYSE:DOC
14.1B USD 5.5 45.6 14.4 38.2
US
Healthpeak Properties Inc
F:HC5
13.4B EUR 5.5 45.4 14.4 38.1
US
Omega Healthcare Investors Inc
NYSE:OHI
10.2B USD 10.1 29.2 16.4 24.8
US
Healthcare Realty Trust Inc
NYSE:HR
6.4B USD 4.7 -22.6 14.5 210.5
US
Healthcare Trust Of America Inc
F:HT01
5.3B EUR 7.1 58.8 18.6 47.7
US
CareTrust REIT Inc
NYSE:CTRE
4.6B USD 17.2 47 20.2 26.5
US
Sabra Health Care REIT Inc
NASDAQ:SBRA
4B USD 5.8 40.7 15.4 26.1
US
National Health Investors Inc
NYSE:NHI
3B USD 9.2 23.7 16.2 22.3
P/E Multiple
Earnings Growth P/E to Growth
BE
Aedifica NV
XBRU:AED
Average P/E: 44.4
24
889%
0
US
Welltower Inc
NYSE:WELL
85
309%
0.3
US
Ventas Inc
NYSE:VTR
Negative Multiple: -368.3 N/A N/A
US
Physicians Realty Trust
NYSE:DOC
45.6
-37%
N/A
US
H
Healthpeak Properties Inc
F:HC5
45.4
-37%
N/A
US
Omega Healthcare Investors Inc
NYSE:OHI
29.2
85%
0.3
US
Healthcare Realty Trust Inc
NYSE:HR
Negative Multiple: -22.6 N/A N/A
US
H
Healthcare Trust Of America Inc
F:HT01
58.8
N/A N/A
US
C
CareTrust REIT Inc
NYSE:CTRE
47
417%
0.1
US
Sabra Health Care REIT Inc
NASDAQ:SBRA
40.7
1 210%
0
US
National Health Investors Inc
NYSE:NHI
23.7
11%
2.1

See Also

Summary
AED intrinsic value, competitors valuation, and company profile.
DCF Valuation
AED stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AED stock valuation using valuation multiples.
Wall Street Estimates
AED price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AED stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.