JBG SMITH PROPERTIES |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.13 USD | +0.27% |
|
+1.95% | -11.05% |
| Apr. 25 | JBG SMITH Declares Quarterly Dividend, Payable on May 24, 2024 | CI |
| Mar. 04 | Jbg Smith Properties Insider Sold Shares Worth $287,317, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,350 | 4,142 | 3,724 | 2,160 | 1,628 | 1,387 | - |
| Enterprise Value (EV) 1 | 5,350 | 4,142 | 3,724 | 2,160 | 1,628 | 1,387 | 1,387 |
| P/E ratio | 83.1 x | -63.8 x | -45.6 x | 27.1 x | -21.8 x | -10.9 x | -9.01 x |
| Yield | 2.26% | 2.88% | 3.13% | - | - | 4.63% | 4.69% |
| Capitalization / Revenue | 10.8 x | 9.03 x | 7.45 x | 4.39 x | 3.37 x | 2.9 x | 2.91 x |
| EV / Revenue | 10.8 x | 9.03 x | 7.45 x | 4.39 x | 3.37 x | 2.9 x | 2.91 x |
| EV / EBITDA | 17.2 x | 16.2 x | 13 x | 7.94 x | 5.67 x | 5.59 x | 5.37 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 134,127 | 132,465 | 129,725 | 113,788 | 95,700 | 91,682 | - |
| Reference price 2 | 39.89 | 31.27 | 28.71 | 18.98 | 17.01 | 15.13 | 15.13 |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 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 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 493.3 | 459 | 499.6 | 491.7 | 483.2 | 479 | 475.9 |
| EBITDA 1 | 311.3 | 255 | 286.5 | 271.9 | 287.2 | 248.2 | 258.3 |
| EBIT 1 | 119.7 | 33.28 | 50.21 | 16.17 | 39.21 | -10.31 | -11.43 |
| Operating Margin | 24.28% | 7.25% | 10.05% | 3.29% | 8.12% | -2.15% | -2.4% |
| Earnings before Tax (EBT) 1 | - | - | -86.18 | 100.2 | -92 | -125.5 | -144.9 |
| Net income 1 | 65.57 | -62.3 | -79.26 | 85.37 | -32.6 | -125.5 | -144.9 |
| Net margin | 13.29% | -13.57% | -15.86% | 17.36% | -6.75% | -26.2% | -30.45% |
| EPS 2 | 0.4800 | -0.4900 | -0.6300 | 0.7000 | -0.7800 | -1.390 | -1.680 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.9000 | 0.9000 | 0.9000 | - | - | 0.7000 | 0.7100 |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 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 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 125.9 | 128.6 | 131.6 | 117 | - | - | - | - | 118.2 | 118.3 | 116.4 | 116.4 | 114.8 | - |
| EBITDA | 69.8 | 66.17 | 67.88 | 64.76 | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 13.07 | 7.996 | 9.818 | 15.29 | - | - | - | - | 6.668 | -1.987 | -5.165 | -0.954 | -2.202 | - |
| Operating Margin | 10.38% | 6.22% | 7.46% | 13.06% | - | - | - | - | 5.64% | -1.68% | -4.44% | -0.82% | -1.92% | - |
| Earnings before Tax (EBT) 1 | - | -64.32 | - | - | - | - | - | - | -38.63 | -27.75 | -34.4 | -31.17 | -32.19 | - |
| Net income 1 | 0.893 | -56.45 | -0.032 | 123.3 | - | - | - | - | -32.6 | -27.75 | -34.4 | -31.17 | -32.19 | - |
| Net margin | 0.71% | -43.88% | -0.02% | 105.33% | - | - | - | - | -27.57% | -23.46% | -29.56% | -26.77% | -28.03% | - |
| EPS 2 | - | -0.4500 | - | 1.020 | - | - | - | - | -0.3500 | -0.3000 | -0.3800 | -0.3500 | -0.3700 | - |
| Dividend per Share 2 | 0.2250 | 0.2250 | 0.2250 | 0.2250 | 0.2250 | 0.2250 | 0.2250 | 0.2250 | - | 0.1700 | 0.1700 | 0.1700 | 0.1700 | 0.1700 |
| Announcement Date | 11/2/21 | 2/22/22 | 5/3/22 | 8/2/22 | 11/1/22 | 5/9/23 | 8/8/23 | 11/7/23 | 2/20/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 2.06% | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 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
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
15.13
USD
Average target price
16.25
USD
Spread / Average Target
+7.40%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.05% | 1.39B | |
| -6.46% | 46.25B | |
| -8.31% | 20.33B | |
| -3.56% | 13.07B | |
| +16.05% | 11.53B | |
| -4.85% | 9.68B | |
| -0.83% | 8.48B | |
| -14.19% | 8.38B | |
| +1.38% | 7.63B | |
| -18.42% | 5.53B |
- Stock Market
- Equities
- JBGS Stock
- Financials JBG SMITH Properties
