Company Valuation: Artis Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,440 1,487 1,043 715.7 744.6 768.7
Change - 3.3% -29.85% -31.4% 4.04% 3.23%
Enterprise Value (EV) 1 3,803 3,232 3,230 2,593 1,848 1,730
Change - -15.03% -0.04% -19.73% -28.75% -6.38%
P/E 428x 4.18x -46.7x -2.14x -12.8x -4.65x
PBR 0.7x 0.68x 0.51x 0.47x 0.53x 0.71x
PEG - 0x 0x -0x 0.2x -0x
Capitalization / Revenue 3.09x 3.49x 2.5x 2.66x 3.61x 3.27x
EV / Revenue 8.17x 7.59x 7.75x 9.65x 8.95x 7.36x
EV / EBITDA 14.3x 13.9x 13x 23.3x 30.1x 16.3x
EV / EBIT 14.4x 14x 13.1x 23.6x 30.7x 16.5x
EV / FCF 13.9x 16.9x -18.6x -12x 5.03x 243x
FCF Yield 7.17% 5.9% -5.38% -8.31% 19.9% 0.41%
Dividend per Share 2 1.624 1.778 1.8 1.8 1.8 -
Rate of return 5.08% 4.96% 6.66% 9.05% 8.15% -
EPS 2 0.0747 8.579 -0.5793 -9.302 -1.725 -5.165
Distribution rate 2,173% 20.7% -311% -19.4% -104% -
Net sales 1 465.5 425.8 416.8 268.6 206.5 234.9
EBITDA 1 265.1 232.7 247.9 111.1 61.39 106.3
EBIT 1 263.7 231.4 246.6 109.8 60.19 104.7
Net income 1 21.54 389.2 -5.294 -332.1 -47.41 -155.7
Net Debt 1 2,364 1,745 2,187 1,877 1,103 961
Reference price 2 31.98 35.82 27.03 19.89 22.08 24.03
Nbr of stocks (in thousands) 45,019 41,518 38,599 35,984 33,724 31,989
Announcement Date 3/2/21 3/3/22 2/28/23 2/29/24 3/6/25 3/4/26
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.07x - - 1.92% 879B
6.38x - - 4.86% 418B
11.77x - - 2.19% 381B
6.76x - - 4.69% 358B
12.16x - - 4.28% 340B
6.31x - - 4.89% 336B
6.89x - - 4.62% 304B
17.25x - - 2.44% 273B
14.75x - - 2.67% 265B
Average 10.59x 3.62% 394.9B
Weighted average by Cap. 10.70x 3.41%

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. RFA Stock
  4. AX.PRE Stock
  5. Valuation Artis Real Estate Investment Trust