Valuation Care Property Invest OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:33:13 2025-12-04 EST			5-day change	1st Jan Change
12.85 ^USD	-.--%		-.--%	-

05-27	Fitch Publishes Care Property Invest's Rating, Outlook	MT
05-11	Care Property Invest NV Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	693.4	437.2	527.5	422.4	438.7	536.9	-	-
Change	-	-36.95%	20.64%	-19.92%	3.85%	22.38%	-	-
Enterprise Value (EV) ¹	1,136	1,023	1,084	1,005	1,111	1,236	1,251	1,269
Change	-	-9.95%	5.97%	-7.32%	10.55%	11.23%	1.24%	1.43%
P/E	11.2x	4.93x	-91.6x	16.4x	7.5x	10.2x	10.4x	10.3x
PBR	1.45x	0.78x	0.83x	0.67x	0.71x	0.74x	0.73x	0.71x
PEG	-	0.1x	1x	-0x	0x	-0.5x	-5.29x	10.97x
Capitalization / Revenue	16x	8.04x	8x	6.07x	5.94x	6.56x	6.44x	6.32x
EV / Revenue	26.3x	18.8x	16.5x	14.4x	15x	15.1x	15x	14.9x
EV / EBITDA	32.2x	24.1x	20.6x	16.9x	17.3x	17.8x	17.4x	17.1x
EV / EBIT	32.2x	24.1x	20.6x	17.3x	17.6x	19.1x	18.8x	18.2x
EV / FCF	-19.5x	-7.88x	-44.2x	30.5x	-	24.6x	23x	22.6x
FCF Yield	-5.14%	-12.7%	-2.26%	3.27%	-	4.06%	4.36%	4.42%
Dividend per Share ²	0.87	1	1	1	1	1	1	1
Rate of return	3.38%	6.35%	7.01%	8.76%	8.43%	7.87%	7.87%	7.87%
EPS ²	2.298	3.196	-0.1557	0.6959	1.582	1.244	1.219	1.231
Distribution rate	37.9%	31.3%	-642%	144%	63.2%	80.4%	82%	81.2%
Net sales ¹	43.23	54.38	65.91	69.61	73.83	81.79	83.34	84.93
EBITDA ¹	35.3	42.47	52.64	59.56	64.3	69.47	72.07	74.33
EBIT ¹	35.3	42.47	52.64	58.2	62.96	64.54	66.64	69.78
Net income ¹	59.65	88.66	-5.758	25.74	59.16	54.5	52.9	51.75
Net Debt ¹	442.8	585.9	556.7	582.4	672.2	698.8	714.1	732
Reference price ²	25.75	15.76	14.26	11.42	11.86	12.70	12.70	12.70
Nbr of stocks (in thousands)	26,929	27,742	36,989	36,989	36,989	42,273	-	-
Announcement Date	3/9/22	3/8/23	3/6/24	3/6/25	3/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AVALONBAY COMMUNITIES, INC.	33.81x	11.82x	19.37x	3.67%	27.56B
EQUITY RESIDENTIAL	50.91x	10.86x	18.2x	4.04%	26.12B
ESSEX PROPERTY TRUST, INC.	48.79x	13.33x	20.04x	3.51%	19.12B
INVITATION HOMES INC.	39.17x	8.87x	17.02x	4%	17.89B
MID-AMERICA APARTMENT COMMUNITIES, INC.	39.94x	9.66x	17.26x	4.52%	15.82B
SUN COMMUNITIES, INC.	53.98x	8.08x	18.55x	3.69%	14.89B
UDR, INC.	45.37x	11.07x	17.79x	4.33%	13.06B
EQUITY LIFESTYLE PROPERTIES, INC.	32.19x	10.08x	20.76x	3.31%	12.6B
AMERICAN HOMES 4 RENT	44.92x	9.15x	17.22x	3.88%	12.16B
Average	43.23x	10.32x	18.47x	3.88%	17.69B
Weighted average by Cap.	43.18x	10.54x	18.52x	3.88%