Retail Estates - Sicafi (RET) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Retail Estates - Sicafi stock €80.62, price €63.50, upside +27.0%, quality 63 out of 100. Rating: undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range €40.18 – €68.50 · fair‑value band €38.97 – €115.05 · the €63.50 price screens below the €80.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Retail Estates - Sicafi in your weekly email
Every Wednesday you see whether Retail Estates - Sicafi is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Retail Estates N.V. is a Belgian public real estate investment trust. The firm is a niche player specialized in making out of town retail properties located on the periphery of residential areas or along main access roads to urban centres available to users.
Show moreShow less
Retail Estates NV acquires these real estate properties from third parties or buildings and commercializes retail buildings for its own account. A typical retail building has an average area of 1,000 m in Belgium and 1,500m in the Netherlands.
As of 31 December 2025, Retail Estates nv has 1,017 rental units in its portfolio with a total retail area of 1,210,870 m, spread over Belgium and the Netherlands. The occupancy rate of the entire portfolio was 97.79% on 31 December 2025.
The fair value of the consolidated real estate portfolio of Retail Estates NV as of 31 December 2025 is estimated at 2,083.24 million pounds by independent real estate experts.
Retail Estates NV is listed on Euronext Brussels (RET) and Euronext Amsterdam and is registered as a public regulated real estate company. Retail Estates N.V. was incorporated in 1988 in Belgium.
Stock analysis
Retail Estates - Sicafi (RET) currently trades at €63.50, while our model-based Fair Value estimate is €80.62, implying the stock looks roughly 21% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of €95.51 per share, and 9 of the 16 models we run sit above the €63.50 price.
Bear case: the Dividend Discount group reads lowest at €54.12, and 7 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: €38.97 (bear) to €115.05 (bull), the price of €63.50 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Retail Estates - Sicafi reported revenue of €161M in FY2026 versus €128M in FY2022, a compound +6.0%/yr. Reported net income was €123M in FY2026, compounding −1.7%/yr from FY2022.
Key figures
Market cap €950M Small · P/E ratio 7.7 · P/S ratio 6.64 · EPS (TTM) €8.22 · Dividend yield 8.2% · Net margin 85.9% · Return on equity 9.8% · Return on assets (EBIT) 6.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 65 out of 100 (medium confidence).
What moves the price
The share trades about 7% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −30% fair-value upside, at 27%, RET screens cheaper than that median.
Fair Value models
Bear€38.97Fair Value €80.62Bull€115.05
Price €63.50 · Upside +27.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (€1.84 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+14.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.4%
Start year 2021 (pandemic). Over 10 years: +9.0% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.9%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+19.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+11.1%
Dividend (yield on the price)8.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.11.1% vs 5.4%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.72% → 74%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +8.2% a year for the price and −0.2% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (2 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Compare Retail Estates - Sicafi with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.REIT - Retail · 88 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+27.0% · Top 25%
Profitability
Return on equity (12 months)9.8% · Above median
Return on assets5.6% · Above median
Net margin (12 months)85.9% · Top 25%
Operating margin (12 months)83.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)1.6% · Below median
Dividend yield (12 months)8.2% · Top 25%
Balance sheet
Debt / equity0.52× · Below median
Valuation Multiplesvs REIT - Retail median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Retail Estates - Sicafi (RET) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of €80.62 versus a price of €63.50, about +27% upside (undervalued).
What is the fair value of RET?
Our model-based fair value for Retail Estates - Sicafi is €80.62 (as of Nov 5, 2026), built from audited fundamentals. The current price: €63.50.
What is the quality score of RET?
Retail Estates - Sicafi has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Retail Estates - Sicafi (RET)?
Our model-based price target is the fair value of €80.62 (as of Nov 5, 2026) from 16 valuation models. Cautious scenario €38.97, optimistic scenario €115.05. It is a calculation from audited fundamentals, not an analyst target.
What is the Retail Estates - Sicafi stock forecast for 2026?
Our models put fair value at €80.62, about +27% upside versus a price of €63.50 (undervalued). Cautious scenario €38.97, optimistic scenario €115.05. The calculation is refreshed regularly with new filings.
What is the revenue of Retail Estates - Sicafi (RET)?
Retail Estates - Sicafi reported trailing-twelve-month revenue of about €143M (latest available figure, as of Nov 5, 2026).
Does Retail Estates - Sicafi pay a dividend?
Retail Estates - Sicafi currently shows a dividend yield of 8.19% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Retail Estates - Sicafi (RET) and when is the ex-dividend date?
Retail Estates - Sicafi pays a dividend of €5.20 per share a year, a dividend yield of 8.2%. The last ex-dividend date was Jul 23, 2026. A dividend has been paid every year since at least 1999. The payout ratio is 63.3% of earnings. Free cash flow covers the dividend 1.21 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Retail Estates - Sicafi (RET)?
For today's price to be fair in a discounted-cash-flow model, Retail Estates - Sicafi would have to grow free cash flow by +10.6 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.4 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of RET use?
Our models discount Retail Estates - Sicafi at 10.5 %: a base by market capitalisation (small), damped by beta 0.56, country premium for Belgium. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Retail Estates - Sicafi that is +10.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Retail Estates - Sicafi (RET) delivered so far?
Over the past 5 years revenue at Retail Estates - Sicafi grew +7.4 % a year. The price currently implies free-cash-flow growth of +10.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Retail Estates - Sicafi (RET) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Retail Estates - Sicafi (+10.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Retail Estates - Sicafi (RET)?
The free-cash-flow yield on the price is 9.95 %: that much free cash flow Retail Estates - Sicafi produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Retail Estates - Sicafi (RET)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Retail Estates - Sicafi it is €80.62 per share (as of Nov 5, 2026), against a price of €63.50. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Retail Estates - Sicafi stock overvalued or undervalued in 2026?
As of Nov 5, 2026, RET trades below its calculated fair value: price €63.50, fair value €80.62, a gap of about +27% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RET?
No. The price is what the market pays today (€63.50); the fair value is what the company's own numbers justify (€80.62). For Retail Estates - Sicafi the two are €17.12 per share apart. That gap is exactly why we show both numbers side by side.
How much is Retail Estates - Sicafi worth?
The market values Retail Estates - Sicafi at about €950M (market capitalisation, as of Nov 5, 2026). Per share that is €63.50; our models calculate a fair value of €80.62 per share.
What do the bullish and bearish scenarios say about RET?
Our models span a range for Retail Estates - Sicafi: cautious scenario €38.97, base €80.62, optimistic €115.05 per share (as of Nov 5, 2026, price €63.50). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RET?
Retail Estates - Sicafi trades at a price-to-earnings ratio of 7.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €80.62 is built from several models across several years. Other multiples: P/B 0.7, P/S 6.6, EV/EBITDA 13.5.
How solid is the balance sheet of Retail Estates - Sicafi (RET)?
Balance-sheet figures for Retail Estates - Sicafi (as of Nov 5, 2026): return on equity 9.8%, debt of 0.52 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is RET from its 52-week high?
Retail Estates - Sicafi trades at €63.50, about 7% below its 52-week high of €68.50 and 9% above the low of €58.33 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €80.62 is for.
Which stocks are comparable to Retail Estates - Sicafi?
From the same area (Real Estate) we also value Simon Property Group, Realty Income Corporation, Kimco Realty Corporation, Unibail-Rodamco-Westfield SE, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Retail Estates - Sicafi stock attractive at the current price?
The data as of Nov 5, 2026: price €63.50, calculated fair value €80.62 (+27%), Quality Score 63/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RET calculated?
We run Retail Estates - Sicafi through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of €80.62 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Retail Estates - Sicafi currently trades 21% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Retail Estates - Sicafi (RET)?
The closing price on Nov 6, 2026 was €63.50. Our model-based fair value is €80.62, about +27% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Retail Estates - Sicafi right now?
The model range is unusually wide (€38.97 to €115.05). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Retail Estates - Sicafi (RET) come from?
Earnings per share at Retail Estates - Sicafi grew +4.9 % a year from 2015 to 2026. Broken into its drivers: revenue per share +3.3 %, EBIT margin +1.8 %, tax rate −0.1 %, residual (interest, one-offs) −0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Retail Estates - Sicafi
How large is the market capitalisation of Retail Estates - Sicafi (RET)?
The market capitalisation of Retail Estates - Sicafi is €950M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Retail Estates - Sicafi (RET)?
The price-to-sales ratio of Retail Estates - Sicafi is 6.64 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Retail Estates - Sicafi (RET)?
Earnings per share at Retail Estates - Sicafi are €8.22 (price ÷ EPS = P/E 7.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Retail Estates - Sicafi (RET)?
The dividend yield of Retail Estates - Sicafi is 8.2% (payout 63.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Retail Estates - Sicafi (RET)?
The net margin of Retail Estates - Sicafi is 85.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Retail Estates - Sicafi (RET)?
The return on equity (ROE) of Retail Estates - Sicafi is 9.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Retail Estates - Sicafi (RET)?
On an EBIT basis the return on assets of Retail Estates - Sicafi is 6.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Retail Estates - Sicafi (RET)?
The operating margin of Retail Estates - Sicafi is 83.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Retail Estates - Sicafi (RET)?
Revenue at Retail Estates - Sicafi is growing +1.6% versus a year earlier (3y avg +5.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Retail Estates - Sicafi (RET)?
Earnings per share at Retail Estates - Sicafi are growing +14.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Retail Estates - Sicafi (RET) carry?
The net debt of Retail Estates - Sicafi is €858M (fiscal year 2026, ≈ 9.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Retail Estates - Sicafi in the live analysis
One click puts Retail Estates - Sicafi on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026