Company Valuation: One Liberty Properties, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 737.7 468.3 461.5 582.6 439.2 479.7 - -
Change - -36.53% -1.43% 26.22% -24.62% 9.23% - -
Enterprise Value (EV) 737.7 468.3 461.5 582.6 439.2 479.7 479.7 479.7
Change - -36.53% -1.43% 26.22% -24.62% 9.23% 0% 0%
P/E 19.1x 11.2x 15.9x - 17.6x 18.2x 57.8x 56.4x
PBR - - - - - - - -
PEG - 1.48x -0.5x - - 3.49x -0.8x 21.43x
Capitalization / Revenue 8.98x 5.08x 5.09x 6.43x 4.52x 4.42x 4.33x 4.14x
EV / Revenue 0x 0x 0x 0x 0x 4.42x 4.33x 4.14x
EV / EBITDA 0x 0x 0x 0x 0x 6.57x 6.37x 6.07x
EV / EBIT 0x 0x - - 0x 54.8x 53.9x 48.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.8 1.8 1.8 - 1.8 1.8 1.8 1.8
Rate of return 5.1% 8.1% 8.22% - 8.87% 8.19% 8.19% 8.19%
EPS 2 1.85 1.99 1.38 - 1.15 1.21 0.38 0.39
Distribution rate 97.3% 90.5% 130% - 157% 149% 474% 462%
Net sales 1 82.18 92.19 90.65 90.56 97.16 108.5 110.7 116
EBITDA 1 54.77 62.17 58.38 63.42 61.62 73.03 75.26 79.09
EBIT 1 56.97 37.38 - - 5.417 8.75 8.904 9.945
Net income 1 38.86 42.18 29.61 - 25.47 25.76 8.691 9.727
Net Debt - - - - - - - -
Reference price 2 35.28 22.22 21.91 27.24 20.29 21.98 21.98 21.98
Nbr of stocks (in thousands) 20,911 21,074 21,066 21,387 21,645 21,825 - -
Announcement Date 3/10/22 A 3/13/23 A 3/5/24 A 3/5/25 A 3/5/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.17x - - 8.19% 480M
38.67x18.39x23.35x3.3% 123B
30.33x13.86x17.61x4.49% 64.96B
35.96x14.5x14.98x6.01% 51.22B
18.62x15.72x17.91x1.11% 38.65B
16.39x23.1x27.68x3.52% 16.7B
26.08x10.47x14.45x4.83% 14.9B
8.06x11.76x14.41x6.19% 14.62B
17.87x16x23.25x5.39% 13.89B
28.95x11.08x16.19x4.22% 13.13B
Average 23.91x 14.99x 18.87x 4.72% 35.19B
Weighted average by Cap. 30.46x 15.94x 19.65x 3.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. OLP Stock
  4. Valuation One Liberty Properties, Inc.