Company Valuation: AIP Realty Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 - - 4.272 1.537 1.724 1.724
Change - - - -64.02% 12.12% 0%
Enterprise Value (EV) 1 - - 6.891 4.561 5.578 6.789
Change - - - -33.82% 22.3% 21.71%
P/E -2.8x -2.64x -0.71x -0.47x -0.48x -0.4x
PBR 8.27x 9.81x 4.24x -0.7x -0.4x -0.2x
PEG - -0.44x -0x 0x 0x -0x
Capitalization / Revenue - - 12,118,424x 2,580,252x 3,118,435x 3,287,660x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - -2x -1.79x -2.33x -2.1x
EV / FCF - - 1.39x 6.26x -4.93x 7.75x
FCF Yield - - 71.9% 16% -20.3% 12.9%
Dividend per Share 3 - - - 0.02 - -
Rate of return - - - 4.35% - -
EPS 3 -0.2861 -0.3034 -1.771 -0.9854 -0.7318 -0.8736
Distribution rate - - - -2.03% - -
Net sales - - 0.3525 0.5958 0.5527 0.5242
EBITDA - - - - -2.142 -3.239
EBIT 1 -0.0715 -0.0759 -3.446 -2.542 -2.389 -3.239
Net income 1 -0.0715 -0.0759 -4.589 -2.672 -3.244 -4.302
Net Debt 1 -0.5 -0.213 2.619 3.023 3.854 5.066
Reference price 3 0.8000 0.8000 1.2500 0.4600 0.3500 0.3500
Nbr of stocks (in thousands) - - 3,418 3,342 4,924 4,924
Announcement Date 8/28/20 8/30/21 4/28/23 5/9/24 4/30/25 4/30/26
1USD in Million2CAD in Million3USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.74M
40.6x18.99x24.25x3.17% 128B
18.02x15.22x17.34x1.15% 38.37B
33.45x15.51x21.97x3.2% 10.61B
638.58x9.64x13.61x4.56% 8.55B
26x13.47x19.69x3.23% 8.14B
20.81x13.34x17.23x4.09% 7.38B
33.7x11.54x15.76x4.18% 7.13B
33x16.14x24.42x3.31% 7.1B
10.01x18.12x18.8x6.14% 5.82B
Average 94.91x 14.66x 19.23x 3.67% 22.16B
Weighted average by Cap. 56.94x 17.06x 21.72x 3.02%

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. AIP.U Stock
  4. Valuation AIP Realty Trust
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!