Valuation Alexandria Real Estate Equities, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:25:02 17/07/2026 +04			5-day change	1st Jan Change
42.45 ^EUR	+1.80%		+1.56%	+3.16%

07-10	Alexandria Real Estate Equities to Secure $5 Billion Credit Facility Under Amended Credit Agreement	MT
07-10	Alexandria Real Estate Equities, Inc. and Alexandria Real Estate Equities, L.P. Enter into Escrow Agreement for Fourth Amended and Restated Credit Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,551	23,903	22,030	17,048	8,458	8,752	-	-
Change	-	-30.82%	-7.84%	-22.61%	-50.39%	3.47%	-	-
Enterprise Value (EV) ¹	42,981	33,237	32,727	28,740	20,310	18,939	18,935	19,072
Change	-	-22.67%	-1.54%	-12.18%	-29.33%	-6.75%	-0.02%	0.72%
P/E	58.4x	45.8x	235x	54.2x	-5.8x	24.4x	-81x	-77.4x
PBR	2.02x	1.31x	1.17x	0.94x	0.54x	0.52x	0.55x	0.57x
PEG	-	-2.7x	-2.8x	0x	0x	-0x	1x	-16.44x
Capitalization / Revenue	16.3x	9.23x	7.63x	5.47x	2.79x	3.36x	3.46x	3.24x
EV / Revenue	20.3x	12.8x	11.3x	9.22x	6.71x	7.28x	7.5x	7.06x
EV / EBITDA	32.1x	20.4x	17.9x	14.1x	10.2x	11.9x	12.8x	12.1x
EV / EBIT	83x	53.1x	44.6x	34.4x	31.9x	54.7x	63.2x	54.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.48	4.72	4.96	5.19	4.68	2.881	2.85	2.888
Rate of return	2.01%	3.24%	3.91%	5.32%	9.56%	5.74%	5.68%	5.75%
EPS ²	3.82	3.18	0.54	1.8	-8.44	2.062	-0.6198	-0.649
Distribution rate	117%	148%	919%	288%	-55.5%	140%	-460%	-445%
Net sales ¹	2,114	2,589	2,886	3,116	3,027	2,603	2,526	2,701
EBITDA ¹	1,339	1,629	1,827	2,039	1,987	1,589	1,481	1,574
EBIT ¹	518.1	626.4	733.7	836.4	636.4	346.3	299.4	348.2
Net income ¹	563.4	513.3	92.44	309.6	-1,438	343.6	-130.7	-143.8
Net Debt ¹	8,431	9,335	10,697	11,692	11,851	10,187	10,183	10,320
Reference price ²	222.96	145.67	126.77	97.55	48.94	50.22	50.22	50.22
Nbr of stocks (in thousands)	154,964	164,087	173,775	174,762	172,825	174,269	-	-
Announcement Date	31/01/22	30/01/23	29/01/24	27/01/25	26/01/26	-	-	-

¹USD in Million²USD

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.($)
REALTY INCOME CORPORATION	41.99x	16.08x	16.66x	4.98%	61.27B
UNIBAIL-RODAMCO-WESTFIELD SE	9.39x	12.65x	15.79x	5.3%	17.1B
SEGRO PLC	12.27x	23.11x	27.22x	3.65%	16.34B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.41x	17.18x	25.18x	4.85%	15.22B
KLÉPIERRE	10.86x	13.69x	16.4x	5.19%	12.38B
FEDERAL REALTY INVESTMENT TRUST	32.53x	11.61x	18.32x	3.6%	10.89B
MERLIN PROPERTIES SOCIMI, S.A.	7.94x	22.45x	30.39x	2.81%	10.65B
CAPITALAND ASCENDAS REIT	16.07x	12.35x	19.29x	6.08%	9.71B
VORNADO REALTY TRUST	-155.15x	8.24x	19.65x	1.86%	7.59B
Average	-0.41x	15.26x	20.99x	4.26%	17.9B
Weighted average by Cap.	17.35x	15.87x	19.74x	4.57%