Company Valuation: Grand Vision Properties REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 51.48 45.02 51.71 53.86 57.2 60.39
Change - -12.54% 14.84% 4.17% 6.2% 5.57%
Enterprise Value (EV) 1 51.47 45.02 51.45 53.85 57.2 60.38
Change - -12.54% 14.28% 4.66% 6.22% 5.57%
P/E 725x 238x 93.3x 258x 31.1x 114x
PBR 1.16x 1.01x 1.15x 1.19x 1.21x 1.27x
PEG - 1x 0x -4.1x 0x -1.6x
Capitalization / Revenue 560x 489x 533x 718x 880x 60x
EV / Revenue 559x 489x 530x 718x 880x 60x
EV / EBITDA - - - - - -
EV / EBIT -189x -197x -459x -87.4x -126x 114x
EV / FCF 559x 1,041x 159x 222x 328x 91.6x
FCF Yield 0.18% 0.1% 0.63% 0.45% 0.3% 1.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0659 0.1755 0.5143 0.194 1.703 0.4921
Distribution rate - - - - - -
Net sales 1 0.092 0.092 0.097 0.075 0.065 1.007
EBITDA - - - - - -
EBIT 1 -0.273 -0.229 -0.112 -0.616 -0.455 0.53
Net income 1 0.071 0.189 0.554 0.209 1.834 0.53
Net Debt 1 -0.006 -0.004 -0.255 -0.013 -0.003 -0.002
Reference price 2 47.80 41.80 48.00 50.00 53.00 56.00
Nbr of stocks (in thousands) 1,077 1,077 1,077 1,077 1,077 1,077
Announcement Date 5/10/21 3/28/22 5/5/23 3/29/24 3/31/25 3/30/26
1BGN in Million2BGN
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 36.3M
32.88x11.61x19.11x3.75% 26.9B
50.43x10.66x17.92x4.15% 25.44B
48.5x13.23x19.88x3.53% 18.86B
38.49x8.84x16.99x4.03% 17.69B
39.5x9.56x17.09x4.58% 15.58B
55.12x8.34x18.8x3.66% 15.01B
42.12x10.98x17.59x4.39% 12.86B
32.13x10.19x21x3.27% 12.81B
44.22x9.07x17.08x3.91% 12.01B
Average 42.60x 10.27x 18.39x 3.92% 15.72B
Weighted average by Cap. 42.57x 10.46x 18.42x 3.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CCBR Stock
  4. Valuation Grand Vision Properties REIT