Fair Value Calculator Fair Value Calculator
EN DE

Aedifica NV (AEDFF) Fair Value & Analysis

Real Estate · US · Market cap $6.7B

AN Aedifica NV logo Aedifica NV AEDFF · US
Price$80.22
Fair Value$44.15
Upside-45.0%
Quality58/100
Watch Aedifica NV for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range $25.48 – $62.82 📤 Share as image

Fair value as of: Jun 26, 2026

From 25 valuation models · updated 25 days ago

Fair value updated Jun 26, 2026, revised from $65.01 to $44.15 (−32.1%) since Jun 24, 2026.

Price vs Fair Value (12 months)

$80.22 $65.92 Fair Value $44.15 Jul 2025 Jul 2026

12‑month range $65.92 – $80.22 · fair‑value band $25.48 – $62.82 · the $80.22 price screens above the $44.15 fair value. As of Jun 26, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Aedifica NV (AEDFF) currently trades at $80.22, while our model-based Fair Value estimate is $44.15, implying the stock looks roughly 45.0% overvalued today. We read business quality at 58/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Trailing-twelve-month revenue stands at $391M. Revenue grew 23.4% year over year. It earns a return on equity of 11.1%. Net debt stands at $2.5B. Fundamentals as of Jun 26, 2026

Our scenario range runs from $25.48 (bear case) to $62.82 (bull case); at $80.22, the current price sits above that range. The share trades near its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -65% fair-value upside, at -45%, AEDFF screens cheaper than that median.

Key figures & financial health

Revenue (TTM) $391M
Revenue growth (YoY) +23.4%
Net margin 157%
Return on equity 11.1%
Free cash flow $262M FY2025
P/E ratio 6.0
More key figures
Operating margin 80.2%
EPS (TTM) $13.33
Dividend yield 5.0%
EPS growth (YoY) +481%
Net debt $2.5B FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

Aedifica NV/SA is a Belgian public regulated real estate company specializing in European healthcare real estate, particularly properties for elderly care. Aedifica has built a real estate portfolio worth approximately 12.4 billion euros in Belgium, Germany, the Netherlands, the United Kingdom, Finland, Ireland, Spain, France, and Italy. Aedifica is listed on Euronext Brussels (2006) and Euronext Amsterdam (2019) and is identified by the following codes: AED; AED:BB (Bloomberg); AOO.BR (Reuters). Since 2020, Aedifica has been a constituent of the BEL 20, the main stock market index of Euronext Brussels. Furthermore, since 2023, Aedifica has been included in the BEL ESG, the index that tracks the best-performing companies based on ESG criteria. Aedifica is also included in the EPRA, Stoxx Europe 600, and GPR indices. Its market capitalization was approximately 5.7 billion euros as of May 18th, 2026. Aedifica NV/SA was established on November 07, 2005 and incorporated in 2005 in Belgium.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Aedifica NV reported revenue of $370M in FY2025 versus $236M in FY2021, a compound +11.9%/yr. Reported net income was $244M in FY2025, compounding −3.5%/yr from FY2021.

Revenue +11.9%/yr
FY21 $236M
FY22 $279M
FY23 $321M
FY24 $348M
FY25 $370M
Net income −3.5%/yr
FY21 $282M
FY22 $332M
FY23 $24.5M
FY24 $205M
FY25 $244M

Is AEDFF fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Aedifica NV Fair Value". https://www.fairvalue-calculator.com/stock/AEDFF

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection, not financial advice.

Similar stocks

10 more REIT - Healthcare Facilities stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Welltower Inc WELL $206.93 $47.54 -77%
Ventas, Inc VTR $86.57 $18.07 -79%
Omega Healthcare Investors, Inc OHI $45.10 $51.68 +15%
Healthpeak Properties, Inc DOC $19.98 $7.02 -65%
American Healthcare REIT, Inc AHR $46.52 $11.04 -76%
CareTrust REIT, Inc CTRE $37.06 $39.60 +7%
Healthcare Realty Trust Incorporated HR $19.79 $6.90 -65%
Chartwell Retirement Residences CSHUN C$22.19 C$3.18 -86%
Sabra Health Care REIT, Inc SBRA $18.27 $20.56 +13%
Cofinimmo SA COFB €83.10 €61.77 -26%

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Aedifica NV (AEDFF) undervalued?
As of Jun 26, 2026, our model estimates a fair value of $44.15 versus a price of $80.22, about −45% (overvalued). Model-based estimate, not financial advice.
What is the fair value of AEDFF?
Our model-based fair value for Aedifica NV is $44.15 (as of Jun 26, 2026), built from audited fundamentals. The current price is $80.22.
What is the quality score of AEDFF?
Aedifica NV has a Quality Score of 58/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Aedifica NV (AEDFF)?
Aedifica NV reported trailing-twelve-month revenue of about $391M (latest available figure, as of Jun 26, 2026).
What is the net profit margin of AEDFF?
The net profit margin of Aedifica NV is about 156.9%, meaning it keeps roughly 156.9% of revenue as net income. Based on the latest reported figures.
Does Aedifica NV pay a dividend?
Aedifica NV currently shows a dividend yield of about 4.99% relative to its recent price (as of Jun 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Unlock the full Aedifica NV analysis, and try Pro free

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.