Company Valuation: ARRIENDA Rental Properties SOCIMI, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 58.38 58.79 58.8 59.62 59.24 58.02
Change - 0.7% 0.01% 1.4% -0.64% -2.05%
Enterprise Value (EV) 1 60.83 64.48 64.15 64.39 79.25 79.25
Change - 5.99% -0.51% 0.37% 23.08% -0%
P/E 1,012x 35.3x 40x 35.8x 27.8x 18.9x
PBR 2.6x 2.51x 2.44x 2.44x 2.36x 2.21x
PEG - 0x -3.4x 2.7x 1x 0.4x
Capitalization / Revenue 33.6x 28.7x 23.3x 18.6x 13.7x 13x
EV / Revenue 35x 31.5x 25.5x 20.1x 18.3x 17.7x
EV / EBITDA 58.4x 48.6x 34.7x 26.7x 24.3x 21.5x
EV / EBIT 91.4x 67.9x 43.4x 32.2x 29.9x 25.9x
EV / FCF 35.3x -1,873x 43.8x 186x 44.7x 25.2x
FCF Yield 2.83% -0.05% 2.28% 0.54% 2.24% 3.98%
Dividend per Share 2 0.002524 0.073 0.0643 0.0729 0.0756 -
Rate of return 0.09% 2.55% 2.25% 2.51% 2.63% -
EPS 2 0.002805 0.0811 0.0715 0.081 0.1038 0.1492
Distribution rate 90% 90% 90% 90% 72.8% -
Net sales 1 1.738 2.05 2.519 3.201 4.326 4.471
EBITDA 1 1.041 1.326 1.851 2.416 3.256 3.687
EBIT 1 0.6658 0.9502 1.479 1.997 2.654 3.064
Net income 1 0.0577 1.667 1.47 1.665 2.135 3.068
Net Debt 1 2.451 5.69 5.351 4.769 20.01 21.23
Reference price 2 2.840 2.860 2.860 2.900 2.880 2.820
Nbr of stocks (in thousands) 20,557 20,555 20,558 20,558 20,568 20,575
Announcement Date 29/4/21 28/4/22 25/4/23 29/4/24 24/4/25 28/4/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 66.55M
25.74x13.8x16.2x4.94% 16.84B
9.07x14.24x18.42x5.95% 6.97B
24.05x15.26x16.55x3.95% 6.94B
15.02x15.17x16.27x4.82% 6.83B
9.41x17.12x20.67x7.44% 6.37B
10.82x15.14x16.25x6.55% 6.19B
8.91x14.19x18.32x5.57% 6.04B
21.13x10.64x13.38x5.74% 4.92B
Average 15.52x 14.45x 17.01x 5.62% 6.8B
Weighted average by Cap. 17.20x 14.43x 16.95x 5.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. YARP Stock
  4. Valuation ARRIENDA Rental Properties SOCIMI, S.A.