Financials Centerspace

Equities

CSR

US15202L1070

Residential REITs

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
64.59 USD +0.40% Intraday chart for Centerspace -0.46% +10.98%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 842.8 916.6 1,584 884.1 876.1 961.7 - -
Enterprise Value (EV) 1 842.8 916.6 1,584 884.1 1,783 1,860 1,863 1,870
P/E ratio 12.1 x -471 x -236 x -43.5 x 25.1 x -73.7 x -97.9 x -461 x
Yield 3.86% 3.96% 2.56% 4.98% 5.02% 4.64% 3.8% 4.89%
Capitalization / Revenue 4.54 x 5.15 x 7.85 x 3.44 x 3.35 x 3.65 x 3.52 x 3.38 x
EV / Revenue 4.54 x 5.15 x 7.85 x 3.44 x 6.83 x 7.06 x 6.81 x 6.58 x
EV / EBITDA 10 x 10.8 x 16.5 x 7.29 x 13.8 x 14.5 x 14 x 13.4 x
EV / FCF 17.3 x 29.7 x - 11.1 x - 21.6 x 20.2 x -
FCF Yield 5.77% 3.37% - 8.99% - 4.62% 4.94% -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 11,625 12,976 14,281 15,069 15,053 14,889 - -
Reference price 2 72.50 70.64 110.9 58.67 58.20 64.59 64.59 64.59
Announcement Date 2/19/20 2/22/21 2/28/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 185.8 178 201.7 256.7 261.3 263.5 273.6 284.1
EBITDA 1 84.04 84.55 96.25 121.3 128.9 128.1 133.5 139.9
EBIT 1 11.42 8.34 29.89 13.82 17.07 19.9 22.9 -
Operating Margin 6.15% 4.69% 14.82% 5.38% 6.53% 7.55% 8.37% -
Earnings before Tax (EBT) 1 -19.39 -20.76 - -17.64 49.23 -16 -14 -
Net income 1 71.85 -1.79 -6.457 -20.54 34.9 -18.34 -15.59 -10.14
Net margin 38.68% -1.01% -3.2% -8% 13.35% -6.96% -5.7% -3.57%
EPS 2 6.000 -0.1500 -0.4700 -1.350 2.320 -0.8767 -0.6600 -0.1400
Free Cash Flow 1 48.67 30.91 - 79.51 - 86 92 -
FCF margin 26.2% 17.37% - 30.97% - 32.64% 33.63% -
FCF Conversion (EBITDA) 57.91% 36.56% - 65.54% - 67.14% 68.91% -
FCF Conversion (Net income) 67.74% - - - - - - -
Dividend per Share 2 2.800 2.800 2.840 2.920 2.920 2.995 2.458 3.160
Announcement Date 2/19/20 2/22/21 2/28/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 50.41 57.99 60.31 63.12 65.44 67.85 67.9 64.78 64.57 64.07 64.7 65.58 66.51 67.08 67.38
EBITDA 1 23.58 27.88 27.17 30.28 31.01 32.85 31.59 33.49 31.69 32.09 30.38 32.3 32.1 32.6 32.07
EBIT 1 1.144 -2.466 -3.911 3.808 7.031 6.892 2.438 5.966 17.4 -0.422 4.186 5.546 5.156 5.012 4
Operating Margin 2.27% -4.25% -6.48% 6.03% 10.74% 10.16% 3.59% 9.21% 26.94% -0.66% 6.47% 8.46% 7.75% 7.47% 5.94%
Earnings before Tax (EBT) 1 -11.24 -8.805 -10.56 -3.743 -0.77 -2.565 - -2.38 9.169 -9.885 -5.7 -3 -3.7 -3.6 -5.1
Net income 1 -11.1 -8.815 -10.2 -4.598 -2.13 -3.613 41.96 -3.47 6.167 -9.764 -5.829 -4.007 -4.338 -4.153 -4.598
Net margin -22.02% -15.2% -16.9% -7.28% -3.25% -5.33% 61.81% -5.36% 9.55% -15.24% -9.01% -6.11% -6.52% -6.19% -6.82%
EPS 2 -0.7900 -0.6100 -0.6800 -0.3000 -0.1400 -0.2400 2.760 -0.2300 0.4100 -0.6500 -0.2933 -0.1667 -0.2167 -0.2067 -0.2233
Dividend per Share 2 0.7200 0.7200 0.7300 0.7300 0.7300 0.7300 0.7300 0.7300 0.7300 0.7300 0.7450 0.7500 0.7500 0.7500 0.7567
Announcement Date 11/1/21 2/28/22 5/2/22 8/1/22 10/31/22 2/21/23 5/1/23 7/31/23 10/30/23 2/20/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 907 898 901 908
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - 7.041 x 7.01 x 6.749 x 6.49 x
Free Cash Flow 1 48.7 30.9 - 79.5 - 86 92 -
ROE (net income / shareholders' equity) - - - - - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 21 30.3 - - - - - -
Capex / Sales 11.28% 17.03% - - - - - -
Announcement Date 2/19/20 2/22/21 2/28/22 2/21/23 2/20/24 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
64.59 USD
Average target price
63.12 USD
Spread / Average Target
-2.27%
Consensus
  1. Stock Market
  2. Equities
  3. CSR Stock
  4. Financials Centerspace