Vastned Retail Belgium (VASTB) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Vastned Retail Belgium stock €24.04, price €27.35, that is 12.1% below the price, quality 53 out of 100. Rating: overvalued. 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 8, 2026.
How to read this chart
60‑month range €20.56 – €30.93 · fair‑value band €6.62 – €43.38 · the €27.35 price screens above the €24.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Vastned Retail Belgium in your weekly email
Every Wednesday you see whether Vastned Retail Belgium 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.
Vastned Retail N.V. is a European publicly listed property company focusing on the best property in the popular shopping areas of selected European cities with a historic city centre where shopping, living, working and leisure meet.
Show moreShow less
Vastned property clusters have a strong tenant mix of international and national retailers, food & beverage entrepreneurs, residential tenants, and office tenants. The property portfolio had a size of approximately 1,236 million Euro as at 30 June 2024.
Vastned Retail N.V. was incorporated in 1986 in Belgium.
Stock analysis
Vastned Retail Belgium (VASTB) currently trades at €27.35, while our model-based Fair Value estimate is €24.04, 12% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of €32.98 per share, and 6 of the 16 models we run sit above the €27.35 price.
Bear case: the Growth DCF group reads lowest at €16.02, and 10 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: €6.62 (bear) to €43.38 (bull), the price of €27.35 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 53/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Vastned Retail Belgium reported revenue of €70.5M in FY2025 versus €18.0M in FY2021, a compound +40.6%/yr. Reported net income was €49.1M in FY2025, compounding +86.1%/yr from FY2021.
Key figures
Market cap €458M Small · P/E ratio 8.0 · P/S ratio 6.71 · EPS (TTM) €3.40 · Dividend yield 6.8% · Net margin 82.1% · Return on equity 7.7% · Return on assets (EBIT) 3.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 64 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 3% 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 −12%, VASTB screens cheaper than that median.
Fair Value models
Bear€6.62Fair Value €24.04Bull€43.38
Price €27.35 · Downside -12.1%
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 2025 figures (about 10 months old). Earnings retained since then (€1.32 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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+251.0%
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.
+55.8%
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.
+31.2%
Start year 2020 (pandemic). Over 10 years: +12.8% a year
Revenue growth 25 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.
+5.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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. Basis: EBIT basis.
≈ +27.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +20.9%
Dividend (yield on the price)6.8%
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.base effect: 29.7% / −2.8%
Profit margin 2020 to 2025 ⓘ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.78% → 75%
⚠ Revenue per share shrinking 1.4%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 1.26 per share, median 4.09 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
A lot of optimism in the price
The price assumes less 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).
+16.6%
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.
+1.9%
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 +14.2% a year for the price and −0.3% for the forecasts.
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 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−12.1% · Below median
Profitability
Return on equity (12 months)7.7% · Below median
Return on assets3.8% · Below median
Net margin (12 months)82.1% · Top 25%
Operating margin (12 months)81.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)1.5% · Below median
Dividend yield (12 months)6.8% · Above median
Balance sheet
Debt / equity0.61× · Below median
Valuation Multiplesvs REIT - Retail median · lower = cheaper
P/E (12 months)8.0× · Cheaper than median
P/B0.63× · Cheapest 25%
P/S (12 months)6.71× · Pricier than median
Price / free cash flow (fiscal year)11.9× · Cheaper than median
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 Vastned Retail Belgium (VASTB) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of €24.04 versus a price of €27.35, about 12% lower (overvalued).
What is the fair value of VASTB?
Our model-based fair value for Vastned Retail Belgium is €24.04 (as of Nov 8, 2026), built from audited fundamentals. The current price: €27.35.
What is the quality score of VASTB?
Vastned Retail Belgium has a Quality Score of 53/100. 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 Vastned Retail Belgium (VASTB)?
Our model-based price target is the fair value of €24.04 (as of Nov 8, 2026) from 16 valuation models. Cautious scenario €6.62, optimistic scenario €43.38. It is a calculation from audited fundamentals, not an analyst target.
What is the Vastned Retail Belgium stock forecast for 2026?
Our models put fair value at €24.04, about 12% lower versus a price of €27.35 (overvalued). Cautious scenario €6.62, optimistic scenario €43.38. The calculation is refreshed regularly with new filings.
What is the revenue of Vastned Retail Belgium (VASTB)?
Vastned Retail Belgium reported trailing-twelve-month revenue of about €68.2M (latest available figure, as of Nov 8, 2026).
Does Vastned Retail Belgium pay a dividend?
Vastned Retail Belgium currently shows a dividend yield of 6.76% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Vastned Retail Belgium (VASTB) and when is the ex-dividend date?
Vastned Retail Belgium pays a dividend of €1.85 per share a year, a dividend yield of 6.8%. The next ex-dividend date is May 12, 2027. The payout ratio is 74.5% of earnings (on adjusted earnings, reported 54.4%). Free cash flow covers the dividend 1.25 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Vastned Retail Belgium (VASTB)?
For today's price to be fair in a discounted-cash-flow model, Vastned Retail Belgium would have to grow free cash flow by +16.6 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +31.2 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of VASTB use?
Our models discount Vastned Retail Belgium at 11.0 %: a base by market capitalisation (small), damped by beta 0.73, 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 Vastned Retail Belgium that is +16.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Vastned Retail Belgium (VASTB) delivered so far?
Over the past 5 years revenue at Vastned Retail Belgium grew +31.2 % a year. The price currently implies free-cash-flow growth of +16.6 % 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 Vastned Retail Belgium (VASTB) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Vastned Retail Belgium (+16.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Vastned Retail Belgium (VASTB)?
The free-cash-flow yield on the price is 8.42 %: that much free cash flow Vastned Retail Belgium produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Vastned Retail Belgium (VASTB)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vastned Retail Belgium it is €24.04 per share (as of Nov 8, 2026), against a price of €27.35. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Vastned Retail Belgium stock overvalued or undervalued in 2026?
As of Nov 8, 2026, VASTB trades above its calculated fair value: price €27.35, fair value €24.04, a gap of about −12% (overvalued). 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 VASTB?
No. The price is what the market pays today (€27.35); the fair value is what the company's own numbers justify (€24.04). For Vastned Retail Belgium the two are €3.31 per share apart. That gap is exactly why we show both numbers side by side.
How much is Vastned Retail Belgium worth?
The market values Vastned Retail Belgium at about €458M (market capitalisation, as of Nov 8, 2026). Per share that is €27.35; our models calculate a fair value of €24.04 per share.
What do the bullish and bearish scenarios say about VASTB?
Our models span a range for Vastned Retail Belgium: cautious scenario €6.62, base €24.04, optimistic €43.38 per share (as of Nov 8, 2026, price €27.35). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of VASTB?
Vastned Retail Belgium trades at a price-to-earnings ratio of 8.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €24.04 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 12.3 (reported for FY2025: 9.0). Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 13.9. Other multiples: PEG 2.1, P/B 0.6, P/S 6.7, EV/EBITDA 15.7.
What is the PEG ratio of VASTB?
The PEG ratio of Vastned Retail Belgium is 2.12 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Vastned Retail Belgium (VASTB)?
Balance-sheet figures for Vastned Retail Belgium (as of Nov 8, 2026): return on equity 7.7%, debt of 0.61 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is VASTB from its 52-week high?
Vastned Retail Belgium trades at €27.35, about 10% below its 52-week high of €30.26 and 3% above the low of €26.65 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of €24.04 is for.
Which stocks are comparable to Vastned Retail Belgium?
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 Vastned Retail Belgium stock attractive at the current price?
The data as of Nov 8, 2026: price €27.35, calculated fair value €24.04 (−12%), Quality Score 53/100, 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 VASTB calculated?
We run Vastned Retail Belgium 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 €24.04 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. Vastned Retail Belgium itself currently trades above fair value. 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 Vastned Retail Belgium (VASTB)?
The closing price on Nov 6, 2026 was €27.35. Our model-based fair value is €24.04, about 12% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vastned Retail Belgium right now?
The model range is unusually wide (€6.62 to €43.38). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Vastned Retail Belgium (VASTB) come from?
Earnings per share at Vastned Retail Belgium grew −3.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.0 %, EBIT margin −3.8 %, tax rate −1.4 %, residual (interest, one-offs) +1.9 %. 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 Vastned Retail Belgium
How large is the market capitalisation of Vastned Retail Belgium (VASTB)?
The market capitalisation of Vastned Retail Belgium is €458M. 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 Vastned Retail Belgium (VASTB)?
The price-to-sales ratio of Vastned Retail Belgium is 6.71 (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 Vastned Retail Belgium (VASTB)?
Earnings per share at Vastned Retail Belgium are €3.40 (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Vastned Retail Belgium (VASTB)?
The dividend yield of Vastned Retail Belgium is 6.8% (payout 74.5%, on adjusted earnings, reported 54.4%). 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 Vastned Retail Belgium (VASTB)?
The net margin of Vastned Retail Belgium is 82.1% (last twelve months), excl. one-off gain FY2025 50.9%. 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 Vastned Retail Belgium (VASTB)?
The return on equity (ROE) of Vastned Retail Belgium is 7.7% (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 Vastned Retail Belgium (VASTB)?
On an EBIT basis the return on assets of Vastned Retail Belgium is 3.8% (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 Vastned Retail Belgium (VASTB)?
The operating margin of Vastned Retail Belgium is 81.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vastned Retail Belgium (VASTB)?
Revenue at Vastned Retail Belgium is growing +1.5% versus a year earlier (3y avg +55.8%). 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 Vastned Retail Belgium (VASTB)?
Earnings per share at Vastned Retail Belgium are growing +22.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Vastned Retail Belgium (VASTB) carry?
The net debt of Vastned Retail Belgium is €492M (fiscal year 2025, ≈ 12.8 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 Vastned Retail Belgium in the live analysis
One click puts Vastned Retail Belgium on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026