Valuation Care Property Invest OTC Markets

Stocks

Market Closed - OTC Markets 17:33:13 04/12/2025 +03			5-day change	1st Jan Change
12.85 ^USD	-.--%		-.--%	-

09-02	Care Property Invest NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-27	Fitch Publishes Care Property Invest's Rating, Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	693.4	437.2	527.5	422.4	438.7	533.5	-	-
Change	-	-36.95%	20.64%	-19.92%	3.85%	21.61%	-	-
Enterprise Value (EV) ¹	1,136	1,023	1,084	1,005	1,111	1,304	1,246	1,264
Change	-	-9.95%	5.97%	-7.32%	10.55%	17.43%	-4.49%	1.49%
P/E	11.2x	4.93x	-91.6x	16.4x	7.5x	10.8x	10.4x	9.98x
PBR	1.45x	0.78x	0.83x	0.67x	0.71x	0.73x	0.72x	0.7x
PEG	-	0.1x	1x	-0x	0x	-0.4x	2.57x	2.56x
Capitalization / Revenue	16x	8.04x	8x	6.07x	5.94x	6.57x	6.4x	6.28x
EV / Revenue	26.3x	18.8x	16.5x	14.4x	15x	16.1x	14.9x	14.9x
EV / EBITDA	32.2x	24.1x	20.6x	16.9x	17.3x	18.9x	17.3x	17x
EV / EBIT	32.2x	24.1x	20.6x	17.3x	17.6x	18.6x	18.7x	18.1x
EV / FCF	-19.5x	-7.88x	-44.2x	30.5x	-	26x	22.9x	22.5x
FCF Yield	-5.14%	-12.7%	-2.26%	3.27%	-	3.85%	4.37%	4.44%
Dividend per Share ²	0.87	1	1	1	1	1	1	1
Rate of return	3.38%	6.35%	7.01%	8.76%	8.43%	7.92%	7.92%	7.92%
EPS ²	2.298	3.196	-0.1557	0.6959	1.582	1.17	1.217	1.265
Distribution rate	37.9%	31.3%	-642%	144%	63.2%	85.5%	82.1%	79.1%
Net sales ¹	43.23	54.38	65.91	69.61	73.83	81.17	83.34	84.93
EBITDA ¹	35.3	42.47	52.64	59.56	64.3	69.2	72.07	74.33
EBIT ¹	35.3	42.47	52.64	58.2	62.96	70.03	66.64	69.78
Net income ¹	59.65	88.66	-5.758	25.74	59.16	49.67	52.9	53.5
Net Debt ¹	442.8	585.9	556.7	582.4	672.2	771	712.4	731
Reference price ²	25.75	15.76	14.26	11.42	11.86	12.62	12.62	12.62
Nbr of stocks (in thousands)	26,929	27,742	36,989	36,989	36,989	42,273	-	-
Announcement Date	3/9/22 A	3/8/23 A	3/6/24 A	3/6/25 A	3/2/26 A	-	-	-

¹EUR in Million²EUR

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.($)
EQUITY RESIDENTIAL	44.04x	14.35x	24.3x	-	50.57B
ESSEX PROPERTY TRUST, INC.	49.61x	12.5x	19.16x	3.72%	17.91B
INVITATION HOMES INC.	28.81x	8.5x	16.28x	4.23%	16.77B
MID-AMERICA APARTMENT COMMUNITIES, INC.	34.39x	9.26x	16.42x	4.78%	14.89B
SUN COMMUNITIES, INC.	-45.67x	8.81x	19.43x	3.75%	14.55B
EQUITY LIFESTYLE PROPERTIES, INC.	30.36x	9.76x	19.99x	3.45%	12.11B
UDR, INC.	35.38x	10.3x	16.76x	4.78%	11.69B
AMERICAN HOMES 4 RENT	33.3x	8.82x	16.53x	4.05%	11.68B
CAMDEN PROPERTY TRUST	91.16x	9.32x	16.63x	4.01%	10.84B
Average	33.49x	10.18x	18.39x	4.1%	17.89B
Weighted average by Cap.	34.81x	11.18x	19.77x	4.09%