Company Valuation: Canadian Apartment Properties Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,502 7,343 8,264 7,098 5,739 5,339 - -
Change - -30.08% 12.54% -14.11% -19.15% -6.95% - -
Enterprise Value (EV) 10,502 14,347 8,264 7,098 5,739 5,339 5,339 5,339
Change - 36.62% -42.4% -14.11% -19.15% -6.95% 0% 0%
P/E 7.49x 547x -20.2x 24.6x 29.9x 46.2x 13.6x -
PBR - - - - - - - -
PEG - -5.5x 0x -0x -1x -1.2x 0x -
Capitalization / Revenue 11.3x 7.29x 7.76x 6.38x 5.72x 5.35x 5.23x 5.11x
EV / Revenue 0x 0x 0x 0x 0x 5.35x 5.23x 5.11x
EV / EBITDA 0x 0x 0x 0x 0x 8.9x 8.61x -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.409 1.45 1.45 1.471 1.546 1.566 1.592 -
Rate of return 2.35% 3.4% 2.97% 3.45% 4.19% 4.52% 4.59% -
EPS 2 8.003 0.078 -2.419 1.73 1.232 0.75 2.55 -
Distribution rate 17.6% 1,859% -59.9% 85% 125% 209% 62.4% -
Net sales 1 933.1 1,007 1,065 1,113 1,003 999 1,021 1,044
EBITDA 1 575.2 612.4 636.2 673.1 603.1 600.1 620.4 -
EBIT - - - - - - - -
Net income 1 1,393 13.64 -411.6 292.7 197.1 111.2 394.9 397.8
Net Debt - 7,004 - - - - - -
Reference price 2 59.96 42.68 48.80 42.63 36.87 34.66 34.66 34.66
Nbr of stocks (in thousands) 175,145 172,046 169,339 166,492 155,642 154,053 - -
Announcement Date 2/23/22 2/22/23 2/22/24 2/13/25 2/12/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.66x11.49x18.89x3.79% 26.64B
50.96x10.56x17.79x4.18% 25.16B
47.2x12.66x19.65x3.67% 18.11B
37.54x8.86x17.18x4.05% 17.52B
39.33x9.52x16.96x4.61% 15.52B
57.03x8.79x19.75x3.56% 15.16B
31.88x10.11x20.84x3.3% 12.72B
41.99x10.66x17.73x4.54% 12.3B
44x9.04x17.03x3.93% 11.95B
Average 42.73x 10.19x 18.42x 3.96% 17.23B
Weighted average by Cap. 42.82x 10.35x 18.42x 3.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CAR.UN Stock
  4. CDPY.F Stock
  5. Valuation Canadian Apartment Properties Real Estate Investment Trust