Valuation Black Sea Property

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-10 EDT			5-day change	1st Jan Change
3.300 ^NOK	-7.30%		-7.30%	-33.59%

07-01	EARNINGS: Carclo beats mid-term targets as annual profit surges	AN
05-29	Black Sea Property AS Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	46.6	66.89	33.45	35.78	33.52	22.95
Change	-	43.54%	-50%	6.98%	-6.33%	-31.52%
Enterprise Value (EV) ¹	123.5	127.1	100.3	113.7	155.2	227.4
Change	-	2.94%	-21.07%	13.35%	36.42%	46.54%
P/E	-10.3x	-6.64x	1,195x	306x	-2.01x	-0.23x
PBR	0.75x	0.7x	0.36x	0.34x	0.29x	1.07x
PEG	-	1.46x	-12x	4.7x	0x	-0x
Capitalization / Revenue	-	-	64,692,294x	8,655,451x	4,737,131x	3,163,040x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-14.1x	-	-22x	-153x	56x	115x
EV / EBIT	-14.1x	-41.7x	-20.1x	-26.6x	-27.6x	-28.9x
EV / FCF	19.3x	-9.54x	3.09x	-2.87x	94x	-14.3x
FCF Yield	5.19%	-10.5%	32.3%	-34.9%	1.06%	-6.99%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-27.13	-25.9	0.072	0.119	-6.36	-21.37
Distribution rate	-	-	-	-	-	-
Net sales	-	-	0.517	4.134	7.075	7.256
EBITDA ¹	-8.745	-	-4.57	-0.741	2.773	1.975
EBIT ¹	-8.755	-3.051	-4.994	-4.28	-5.622	-7.857
Net income ¹	-4.516	-10.07	0.028	0.117	-15.97	-98.72
Net Debt ¹	76.9	60.24	66.89	77.94	121.6	204.4
Reference price ²	280.000	172.000	86.000	36.400	12.800	4.970
Nbr of stocks (in thousands)	166	389	389	983	2,618	4,618
Announcement Date	5/28/21	5/31/22	5/30/23	5/31/24	5/30/25	5/29/26

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACK SEA PROPERTY	-	-	-	-	1.69M
CBRE GROUP, INC.	21.8x	0.97x	11.86x	-.--%	41.3B
KE HOLDINGS INC.	19.64x	0.73x	6.9x	2.46%	17.53B
JONES LANG LASALLE INCORPORATED	14.5x	0.53x	9.26x	-.--%	15.04B
CAPITALAND INVESTMENT LIMITED	19.26x	8.13x	15.3x	4.8%	9.62B
ZILLOW GROUP, INC.	40.73x	2.42x	9.46x	-.--%	7.64B
FIRSTSERVICE CORPORATION	35.39x	1.25x	12.29x	0.84%	6.56B
COLLIERS INTERNATIONAL GROUP INC.	50.21x	1.11x	8.42x	0.31%	5.05B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.98x	15.35x	-	1.71%	4.67B
NEWMARK GROUP, INC.	16.15x	0.94x	5.38x	0.78%	2.72B
Average	28.30x	3.49x	9.86x	1.21%	11.01B
Weighted average by Cap.	24.17x	2.23x	10.50x	0.97%