Valuation Qrf

Stocks

Market Closed - Euronext Bruxelles 16:55:00 25/08/2026 BST			5-day change	1st Jan Change
10.10 ^EUR	+1.00%		-1.94%	-2.88%

06-24	Qrf Comm. VA agreed to acquire 50% stake in Portici SA and Toleda Invest SA from AG Real Estate SA.	CI
02-25	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	104	-	-
Change	-	-14.24%	13.65%	2.48%	0.48%	28.21%	-	-
Enterprise Value (EV)	80.81	69.31	78.77	80.72	81.11	104	104	104
Change	-	-14.24%	13.65%	2.48%	0.48%	28.21%	0%	0%
P/E	34.4x	-	-31.6x	7.39x	4.77x	8.97x	9.9x	9.62x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-0x	0.1x	-0.2x	-1.05x	3.24x
Capitalization / Revenue	-	-	5.64x	6.46x	6.18x	6.25x	5.84x	5.56x
EV / Revenue	-	-	0x	0x	0x	6.25x	5.84x	5.56x
EV / EBITDA	-	-	-	-	0x	7.76x	7.17x	6.8x
EV / EBIT	-	-	0x	0x	0x	7.73x	7.15x	6.8x
EV / FCF	-	-	-	0x	-0x	22.6x	17.6x	13x
FCF Yield	-	-	-	54.6%	-53.4%	4.42%	5.67%	7.69%
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%	8.4%	8.4%	8.4%
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	10.00	10.00	10.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QRF	8.97x	-	-	8.4%	121M
REALTY INCOME CORPORATION	40.64x	16x	16.28x	5.17%	59.58B
SEGRO PLC	16.95x	23.56x	28.23x	3.4%	17.74B
UNIBAIL-RODAMCO-WESTFIELD SE	8.95x	12.46x	15.27x	5.36%	17.36B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.29x	16.9x	24.26x	4.97%	15.09B
KLÉPIERRE	10.27x	13.88x	16.49x	5.05%	13.07B
MERLIN PROPERTIES SOCIMI, S.A.	8.25x	20.99x	28.39x	3.07%	10.04B
FEDERAL REALTY INVESTMENT TRUST	27.95x	10.98x	17.32x	3.88%	10.21B
CAPITALAND ASCENDAS REIT	15.61x	12.03x	18.7x	6.17%	9.64B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	36.97x	7.73x	12.47x	5.33%	9.42B
Average	19.48x	14.95x	19.71x	5.08%	16.23B
Weighted average by Cap.	25.79x	15.64x	18.98x	4.83%