First Time Loading...

Aedifica NV
XBRU:AED

Watchlist Manager
Aedifica NV Logo
Aedifica NV
XBRU:AED
Watchlist
Price: 62.05 EUR -0.8% Market Closed
Updated: May 14, 2024

Intrinsic Value

Aedifica engages in the investment in real estate and residential assets. [ Read More ]

The intrinsic value of one AED stock under the Base Case scenario is 90.08 EUR. Compared to the current market price of 62.05 EUR, Aedifica NV is Undervalued by 31%.

Key Points:
AED Intrinsic Value
Base Case
90.08 EUR
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Aedifica NV

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling AED stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Aedifica NV

Provide an overview of the primary business activities
of Aedifica NV.

What unique competitive advantages
does Aedifica NV hold over its rivals?

What risks and challenges
does Aedifica NV face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Aedifica NV.

Provide P/S
for Aedifica NV.

Provide P/E
for Aedifica NV.

Provide P/OCF
for Aedifica NV.

Provide P/FCFE
for Aedifica NV.

Provide P/B
for Aedifica NV.

Provide EV/S
for Aedifica NV.

Provide EV/GP
for Aedifica NV.

Provide EV/EBITDA
for Aedifica NV.

Provide EV/EBIT
for Aedifica NV.

Provide EV/OCF
for Aedifica NV.

Provide EV/FCFF
for Aedifica NV.

Provide EV/IC
for Aedifica NV.

Show me price targets
for Aedifica NV made by professional analysts.

What are the Revenue projections
for Aedifica NV?

How accurate were the past Revenue estimates
for Aedifica NV?

What are the Net Income projections
for Aedifica NV?

How accurate were the past Net Income estimates
for Aedifica NV?

What are the EPS projections
for Aedifica NV?

How accurate were the past EPS estimates
for Aedifica NV?

What are the EBIT projections
for Aedifica NV?

How accurate were the past EBIT estimates
for Aedifica NV?

Compare the revenue forecasts
for Aedifica NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Aedifica NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Aedifica NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Aedifica NV compared to its peers.

Compare the P/E ratios
of Aedifica NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Aedifica NV with its peers.

Analyze the financial leverage
of Aedifica NV compared to its main competitors.

Show all profitability ratios
for Aedifica NV.

Provide ROE
for Aedifica NV.

Provide ROA
for Aedifica NV.

Provide ROIC
for Aedifica NV.

Provide ROCE
for Aedifica NV.

Provide Gross Margin
for Aedifica NV.

Provide Operating Margin
for Aedifica NV.

Provide Net Margin
for Aedifica NV.

Provide FCF Margin
for Aedifica NV.

Show all solvency ratios
for Aedifica NV.

Provide D/E Ratio
for Aedifica NV.

Provide D/A Ratio
for Aedifica NV.

Provide Interest Coverage Ratio
for Aedifica NV.

Provide Altman Z-Score Ratio
for Aedifica NV.

Provide Quick Ratio
for Aedifica NV.

Provide Current Ratio
for Aedifica NV.

Provide Cash Ratio
for Aedifica NV.

What is the historical Revenue growth
over the last 5 years for Aedifica NV?

What is the historical Net Income growth
over the last 5 years for Aedifica NV?

What is the current Free Cash Flow
of Aedifica NV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Aedifica NV.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Aedifica NV

Current Assets 154.3m
Cash & Short-Term Investments 16.6m
Receivables 23.5m
Other Current Assets 114.3m
Non-Current Assets 6.1B
Long-Term Investments 6B
PP&E 2.1m
Intangibles 119.1m
Other Non-Current Assets 2.9m
Current Liabilities 456.9m
Accounts Payable 42.7m
Accrued Liabilities 20.7m
Other Current Liabilities 393.6m
Non-Current Liabilities 2.2B
Long-Term Debt 1.9B
Other Non-Current Liabilities 228.9m
Efficiency

Earnings Waterfall
Aedifica NV

Revenue
319.2m EUR
Cost of Revenue
-7.7m EUR
Gross Profit
311.5m EUR
Operating Expenses
-65.7m EUR
Operating Income
245.8m EUR
Other Expenses
-161.8m EUR
Net Income
84m EUR

Free Cash Flow Analysis
Aedifica NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

AED Profitability Score
Profitability Due Diligence

Aedifica NV's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Years Revenue Growth
52/100
Profitability
Score

Aedifica NV's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

AED Solvency Score
Solvency Due Diligence

Aedifica NV's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

Aedifica NV's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AED Price Targets Summary
Aedifica NV

Wall Street analysts forecast AED stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AED is 67.04 EUR with a low forecast of 58.58 EUR and a high forecast of 78.75 EUR.

Lowest
Price Target
58.58 EUR
6% Downside
Average
Price Target
67.04 EUR
8% Upside
Highest
Price Target
78.75 EUR
27% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

AED Price
Aedifica NV

1M 1M
+7%
6M 6M
+5%
1Y 1Y
-7%
3Y 3Y
-30%
5Y 5Y
-6%
10Y 10Y
+104%
Annual Price Range
62.05
52w Low
48.08
52w High
67.0474
Price Metrics
Average Annual Return 5.28%
Standard Deviation of Annual Returns 31.52%
Max Drawdown -57%
Shares Statistics
Market Capitalization 3B EUR
Shares Outstanding 47 549 842
Percentage of Shares Shorted
N/A

AED Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Aedifica NV Logo
Aedifica NV

Country

Belgium

Industry

Real Estate

Market Cap

3B EUR

Dividend Yield

6.05%

Description

Aedifica engages in the investment in real estate and residential assets. The company is headquartered in Brussels, Bruxelles-Capitale and currently employs 114 full-time employees. The company went IPO on 2006-10-23. The firm is a Regulated Real Estate Company (Belgian REIT) that aims itself as the entity active in the real estate residential sector. Its strategy is based on two demographic trends: population ageing in Western Europe and population growth in Belgium's main cities. Aedifica SA operates through two pillars in which it concentrates activities, such as senior housing in Western Europe and apartment buildings in Belgium's cities. Its two poles are concentrated in two main segments, including senior housing and apartment buildings, with a residual non-strategic segment comprising hotels and other types of building. Aedifica SA holds a German subsidiary Aedifica Asset Management GmbH, which advises and supports the Company in the development and management of its real estate portfolio in Germany. The company also operates through a number healthcare sites and a care residence in the Netherlands.

Contact

BRUXELLES-CAPITALE
Brussels
Rue Belliard 40, Bte 11
+3226260770.0
http://www.aedifica.be

IPO

2006-10-23

Employees

114

Officers

MD, CEO, Executive Director & Executive Manager
Mr. Stefaan Gielens
Executive Director, CFO & Executive Manager
Ms. Ingrid Daerden
COO & Executive Director
Mr. Raoul Thomassen
Executive Director, Chief Investment Officer & Executive Manager
Mr. Charles-Antoine Van Aelst
Exec. Director, Chief Mergers & Acquisitions Officer, Chief Legal Officer and Exec. Manager
Mr. Sven Andre Bogaerts
Investor Relations Manager
Delphine Noirhomme
Show More
Group General Counsel & Compliance Officer
Mr. Thomas Moerman
Control & Communication Manager
Ms. Martina Carlsson
Show Less

See Also

Discover More
What is the Intrinsic Value of one AED stock?

The intrinsic value of one AED stock under the Base Case scenario is 90.08 EUR.

Is AED stock undervalued or overvalued?

Compared to the current market price of 62.05 EUR, Aedifica NV is Undervalued by 31%.