Company Valuation: Private Rented Sector S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 2.511 3.832 2.392 15.59 2.669
Change - 52.63% -37.59% 551.93% -82.88%
Enterprise Value (EV) 1 5.033 6.705 2.375 15.56 2.668
Change - 33.23% -64.59% 555.21% -82.85%
P/E -1.92x -3.12x - 193x 77.6x
PBR -0.15x -0.21x - -212x -68.4x
PEG - 0.5x - - -1.4x
Capitalization / Revenue - - - - 13,346,430x
EV / Revenue - - - - -
EV / EBITDA -4.36x - - - -
EV / EBIT -4.35x -5.33x -1.54x 143x 73.2x
EV / FCF 22.6x -97.3x -0.15x 3,020x -57.5x
FCF Yield 4.43% -1.03% -689% 0.03% -1.74%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.9911 -0.9292 - 0.061 0.026
Distribution rate - - - - -
Net sales - - - - 0.2
EBITDA 1 -1.155 - - - -
EBIT 1 -1.158 -1.259 -1.54 0.1085 0.0365
Net income 1 -1.31 -1.228 7.913 0.0806 0.0344
Net Debt 1 2.522 2.873 -0.0172 -0.0347 -0.000786
Reference price 2 1.900 2.900 1.810 11.800 2.020
Nbr of stocks (in thousands) 1,321 1,321 1,321 1,321 1,321
Announcement Date 7/24/20 5/31/21 5/31/23 5/31/23 8/5/24
1PLN in Million2PLN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.92M
62.72x - - - 66.91B
13.62x4.45x11.96x3.72% 38.77B
5.6x0.73x1.5x8.79% 27.39B
8.05x1.45x8.04x4.41% 26.72B
17.12x3.86x15.52x1.43% 26.39B
13.12x3.01x14.41x2.66% 24.19B
9.16x3.36x7.7x-.--% 21.58B
10.07x1.97x8.12x4.17% 20.23B
7.99x0.88x3.22x2.8% 20.44B
Average 16.38x 2.46x 8.81x 3.5% 27.26B
Weighted average by Cap. 23.58x 2.61x 9.11x 3.63%

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. RNT Stock
  4. Valuation Private Rented Sector S.A.