Valuation Qrf

Stocks

Real-time Euronext Bruxelles Other stock markets 11:27:22 20/07/2026 +04			5-day change	1st Jan Change
10.20 ^EUR	+0.99%		+1.49%	-1.92%

06-25	Qrf Comm. VA agreed to acquire 50% stake in Portici SA and Toleda Invest SA from AG Real Estate SA.	CI
02-26	Qrf Comm. VA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	80.81	69.31	78.77	80.72	81.11	105	-	-
Change	-	-14.24%	13.65%	2.48%	0.48%	29.49%	-	-
Enterprise Value (EV)	80.81	69.31	78.77	80.72	81.11	105	105	105
Change	-	-14.24%	13.65%	2.48%	0.48%	29.49%	0%	0%
P/E	34.4x	-	-31.6x	7.39x	4.77x	9.06x	10x	9.71x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-0x	0.1x	-0.2x	-1.06x	3.27x
Capitalization / Revenue	-	-	5.64x	6.46x	6.18x	6.31x	5.9x	5.62x
EV / Revenue	-	-	0x	0x	0x	6.31x	5.9x	5.62x
EV / EBITDA	-	-	-	-	0x	7.84x	7.24x	6.86x
EV / EBIT	-	-	0x	0x	0x	7.81x	7.22x	6.86x
EV / FCF	-	-	-	0x	-0x	22.8x	17.8x	13.1x
FCF Yield	-	-	-	54.6%	-53.4%	4.38%	5.62%	7.62%
Dividend per Share ²	-	-	0.8	0.84	0.84	0.84	0.84	0.84
Rate of return	-	-	7.92%	8.12%	8.08%	8.32%	8.32%	8.32%
EPS ²	0.32	-	-0.32	1.4	2.18	1.115	1.01	1.04
Distribution rate	-	-	-250%	60%	38.5%	75.3%	83.2%	80.8%
Net sales ¹	-	-	13.96	12.49	13.12	16.65	17.8	18.7
EBITDA ¹	-	-	-	-	10.08	13.4	14.5	15.3
EBIT ¹	-	-	11.53	9.805	10.08	13.45	14.55	15.3
Net income ¹	2.327	12.6	-2.455	10.93	18.26	10.5	10.75	11
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.00	9.14	10.10	10.35	10.40	10.10	10.10	10.10
Nbr of stocks (in thousands)	7,347	7,583	7,799	7,799	7,799	10,399	-	-
Announcement Date	25/02/22	13/04/23	19/04/24	18/04/25	26/02/26	-	-	-

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.($)
QRF	9.06x	-	-	8.32%	120M
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
ALEXANDRIA REAL ESTATE EQUITIES, INC.	24.35x	7.28x	11.92x	5.74%	8.75B
Average	18.49x	15.15x	20.13x	5.05%	16.24B
Weighted average by Cap.	25.78x	15.77x	19.33x	4.76%