Valuation Hamborner REIT AG

Stocks

Market Closed - Xetra Other stock markets 16:35:25 17/07/2026 BST			5-day change	1st Jan Change
4.465 ^EUR	0.00%		+0.79%	-0.33%

06-02	Hamborner REIT AG announces Annual dividend, payable on June 08, 2026	CI
05-07	Hamborner REIT AG Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	814.9	547.4	553.9	512.5	364.4	363.2	-	-
Change	-	-32.82%	1.19%	-7.49%	-28.89%	-0.33%	-	-
Enterprise Value (EV) ¹	1,419	1,176	1,152	1,113	961.8	955.9	965.7	970.3
Change	-	-17.12%	-2.05%	-3.36%	-13.61%	-0.61%	1.03%	0.47%
P/E	15x	42.1x	-681x	31.5x	29.9x	48.6x	41.5x	48.9x
PBR	1.64x	1.16x	1.28x	0.64x	0.49x	0.61x	0.62x	0.63x
PEG	-	-0.6x	6x	-0x	-1.2x	-1.3x	2.4x	-3.2x
Capitalization / Revenue	9.66x	6.44x	6.08x	5.51x	4.03x	3.88x	3.81x	3.69x
EV / Revenue	16.8x	13.8x	12.6x	12x	10.6x	10.2x	10.1x	9.86x
EV / EBITDA	13.7x	18.5x	17.1x	16.2x	15.2x	16.2x	16.1x	15.4x
EV / EBIT	20.8x	45.8x	98.9x	38.3x	38.3x	53.4x	44.3x	42.2x
EV / FCF	-	-	28.1x	19.8x	16.7x	11.6x	19.8x	16.2x
FCF Yield	-	-	3.55%	5.06%	5.97%	8.6%	5.05%	6.16%
Dividend per Share ²	0.47	0.47	0.48	0.48	0.39	0.3344	0.345	0.3725
Rate of return	4.69%	6.98%	7.05%	7.62%	8.71%	7.49%	7.73%	8.34%
EPS ²	0.67	0.16	-0.01	0.2	0.15	0.0918	0.1076	0.0912
Distribution rate	70.1%	294%	-4,800%	240%	260%	364%	321%	408%
Net sales ¹	84.4	85	91.1	92.99	90.32	93.5	95.25	98.43
EBITDA ¹	103.4	63.53	67.5	68.7	63.22	59.1	60.07	63.04
EBIT ¹	68.18	25.69	11.65	29.06	25.12	17.9	21.78	22.97
Net income ¹	54.3	13.3	-0.66	16.27	12.49	7.333	8.796	7.325
Net Debt ¹	604.3	628.7	598.1	600.9	597.4	592.7	602.6	607.1
Reference price ²	10.018	6.730	6.810	6.300	4.480	4.465	4.465	4.465
Nbr of stocks (in thousands)	81,343	81,343	81,343	81,343	81,343	81,343	-	-
Announcement Date	08/02/22	16/03/23	14/03/24	17/04/25	22/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HAMBORNER REIT AG	48.64x	10.22x	16.17x	7.49%	416M
SIMON PROPERTY GROUP, INC.	35.81x	15.46x	19.88x	3.95%	74.17B
KIMCO REALTY CORPORATION	31.71x	11.75x	16.52x	4.02%	17.62B
REGENCY CENTERS CORPORATION	33.5x	12.23x	18.28x	3.68%	15.1B
LINK REAL ESTATE INVESTMENT TRUST	15.7x	11.26x	16.35x	6.38%	12.99B
BRIXMOR PROPERTY GROUP INC.	27.72x	10.55x	15.55x	3.81%	9.99B
AGREE REALTY CORPORATION	41.75x	16.31x	19.57x	3.93%	9.73B
NNN REIT, INC.	24.2x	14.78x	16.26x	4.9%	9.43B
VICINITY CENTRES	12.06x	17.14x	18.85x	4.71%	8.49B
THE MACERICH COMPANY	-183.83x	12.64x	19.48x	2.65%	7.71B
Average	8.73x	13.23x	17.69x	4.55%	16.56B
Weighted average by Cap.	21.38x	14.10x	18.53x	4.15%