Company Valuation: CaliberCos Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 27.45 15.71 7.426
Change - -42.78% -52.73%
Enterprise Value (EV) 1 231.3 95.04 97.61
Change - -58.91% 2.71%
P/E -2.05x -0.78x -0.16x
PBR 10.5x -1.25x 6.42x
PEG 0x -0x 0x
Capitalization / Revenue 0.3x 0.31x 0.37x
EV / Revenue 2.54x 1.86x 4.86x
EV / EBITDA -12.9x -13.7x -17.9x
EV / EBIT -8.09x -7.14x -12.9x
EV / FCF -7.01x 3.36x -5.66x
FCF Yield -14.3% 29.7% -17.7%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 -12.6 -18 -7.702
Distribution rate - - -
Net sales 1 90.94 51.12 20.1
EBITDA 1 -17.97 -6.912 -5.468
EBIT 1 -28.58 -13.31 -7.574
Net income 1 -12.7 -19.78 -21.8
Net Debt 1 203.9 79.33 90.19
Reference price 2 25.8000 13.9800 1.2400
Nbr of stocks (in thousands) 1,064 1,124 5,989
Announcement Date 4/16/24 3/31/25 3/26/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.84M
19.86x5.56x11.93x2.14% 166B
15.45x3.6x - 2.33% 164B
17.1x7.54x - 1.46% 107B
26.36x12.26x21.03x4.11% 77.17B
13.83x5.29x - 1.92% 50.13B
12.08x1.83x5.73x1.27% 47.45B
4.83x4.85x4.89x3.66% 34.84B
14.1x5.45x18.01x1.79% 34.17B
Average 15.45x 5.80x 12.32x 2.34% 75.59B
Weighted average by Cap. 17.06x 5.84x 12.96x 2.29%

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. CWD Stock
  4. Valuation CaliberCos Inc.