Valuation AREIT, Inc.

Equities

Market Closed - Philippines S.E. Other stock markets 12:29:49 16/02/2026 pm IST			5-day change	1st Jan Change
43.00 ^PHP	-0.92%		-1.60%	-1.15%

11/12	Areit, Inc approved issuance of 441.1 million shares to Ayala Land & Summerhill Commercial Ventures Corp	RE
26/11	Ayala Land sells 100 million common shares of AREIT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,103	73,333	53,415	79,111	1,21,814	1,59,778	1,59,778	-
Change	-	143.61%	-27.16%	48.11%	53.98%	31.16%	0%	-
Enterprise Value (EV) ¹	30,916	78,301	54,938	82,165	1,23,743	1,60,501	1,60,636	1,58,395
Change	-	153.27%	-29.84%	49.56%	50.6%	29.7%	0.08%	-1.4%
P/E ratio	23.9x	29.6x	18.5x	12.8x	14.5x	16x	15.4x	14.9x
PBR	2.44x	1.5x	1.04x	0.95x	1.07x	1.25x	1.23x	1.22x
PEG	-	0.9x	1.1x	0.4x	18.85x	5.96x	4.27x	4.07x
Capitalization / Revenue	16.7x	22.1x	10.5x	11.1x	11.9x	12.9x	11.4x	10.6x
EV / Revenue	17.2x	23.6x	10.8x	11.5x	12.1x	12.9x	11.5x	10.5x
EV / EBITDA	20x	32.7x	15.1x	16.3x	16.5x	18.2x	16x	15.4x
EV / EBIT	23.5x	32.7x	15.1x	16.3x	16.5x	17.3x	15.4x	14.1x
EV / FCF	-	36.8x	14.3x	12.6x	17x	22.3x	18.7x	18.1x
FCF Yield	-	2.72%	7.01%	7.96%	5.9%	4.48%	5.35%	5.54%
Dividend per Share ²	1.32	1.77	1.98	2.15	2.28	2.392	2.456	2.571
Rate of return	4.5%	3.64%	5.59%	6.44%	6.01%	5.56%	5.71%	5.98%
EPS ²	1.23	1.64	1.91	2.6	2.62	2.69	2.787	2.889
Distribution rate	107%	108%	104%	82.7%	87%	88.9%	88.1%	89%
Net sales ¹	1,801	3,316	5,073	7,140	10,259	12,419	14,018	15,049
EBITDA ¹	1,542	2,397	3,634	5,036	7,508	8,840	10,028	10,255
EBIT ¹	1,317	2,397	3,634	5,035	7,508	9,279	10,431	11,254
Net income ¹	1,227	2,433	2,888	5,031	7,317	8,818	9,804	11,028
Net Debt ¹	812.9	4,968	1,522	3,054	1,929	723	858.9	-1,383
Reference price ²	29.35	48.60	35.40	33.40	37.95	43.00	43.00	43.00
Nbr of stocks (in thousands)	10,25,656	15,08,911	15,08,911	23,68,607	32,09,866	37,15,756	37,15,756	-
Announcement Date	05/04/21	05/03/22	28/03/23	21/03/24	26/03/25	-	-	-

¹PHP in Million²PHP

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.($)
AREIT, INC.	15.98x	12.92x	18.16x	5.56%	275.67Cr
REALTY INCOME CORPORATION	53.64x	16.44x	17.42x	4.9%	6.04TCr
UNIBAIL-RODAMCO-WESTFIELD SE	10.06x	12.19x	15.85x	4.48%	1.71TCr
SEGRO PLC	15.92x	23x	26.07x	3.96%	1.45TCr
CAPITALAND INTEGRATED COMMERCIAL TRUST	21.51x	17.29x	25.37x	4.61%	1.46TCr
KLÉPIERRE	7.93x	13.12x	15.8x	5.66%	1.14TCr
CAPITALAND ASCENDAS REIT	17.71x	12.24x	19.52x	5.66%	990.04Cr
ALEXANDRIA REAL ESTATE EQUITIES, INC.	2488.86x	7.11x	11.65x	5.49%	909.65Cr
FEDERAL REALTY INVESTMENT TRUST	35.04x	10.21x	15.88x	4.32%	904.17Cr
MERLIN PROPERTIES SOCIMI, S.A.	9.8x	21.53x	29.07x	3.15%	895.99Cr
Average	267.65x	14.60x	19.48x	4.78%	1.58TCr
Weighted average by Cap.	173.18x	15.49x	19.05x	4.76%