Valuation Care Property Invest OTC Markets

Stocks

Market Closed - OTC Markets 09:33:13 2025-12-04 am EST			5-day change	1st Jan Change
12.85 ^USD	-.--%		-.--%	-

Sep. 02	Care Property Invest NV Reports Earnings Results for the Half Year Ended June 30, 2026	CI
May. 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	3/8/23	3/6/24	3/6/25	3/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	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%