Company Valuation: Castleview Property Fund Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 170.9 176.3 187.1 291.4 8,367 8,072
Change - 3.15% 6.09% 55.78% 2,771.46% -3.53%
Enterprise Value (EV) 1 333.6 338.3 373 10,960 18,911 18,746
Change - 1.4% 10.25% 2,838.42% 72.54% -0.87%
P/E Ratio 8.15x -7.83x 9.89x 2.26x 129x 5.88x
PBR 0.97x 1.15x 1.08x 0.83x 0.98x 0.86x
PEG - 0x -0x 0x -1.3x 0x
Capitalization / Revenue 3.76x 3.55x 3.25x 0.18x 3.38x 3.15x
EV / Revenue 7.33x 6.82x 6.47x 6.82x 7.64x 7.31x
EV / EBITDA 11.8x 12.9x - - - -
EV / EBIT 11.9x 12.9x 12.5x 11.9x 18.8x 14.8x
EV / FCF 45.6x 58.6x 28.3x -15.5x -12.8x 10.3x
FCF Yield 2.19% 1.71% 3.53% -6.45% -7.82% 9.73%
Dividend per Share 2 0.3205 0.266 0.4474 0.1485 0.5282 0.3856
Rate of return 6.41% 5.32% 8.95% 2.09% 6.21% 4.7%
EPS 2 0.6136 -0.6382 0.5057 3.138 0.0661 1.395
Distribution rate 52.2% -41.7% 88.5% 4.73% 799% 27.6%
Net sales 1 45.49 49.61 57.62 1,608 2,476 2,564
EBITDA 1 28.17 26.33 - - - -
EBIT 1 28.06 26.22 29.81 918.2 1,005 1,269
Net income 1 20.41 -22.25 18.6 1,780 64.91 1,373
Net Debt 1 162.7 162 185.9 10,668 10,543 10,673
Reference price 2 5.000 5.000 5.000 7.100 8.500 8.200
Nbr of stocks (in thousands) 34,189 35,265 37,411 41,043 984,411 984,411
Announcement Date 7/31/20 6/30/21 5/31/22 8/1/23 6/28/24 6/27/25
1ZAR in Million2ZAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 594M
34.11x15.07x19.45x4.12% 71.03B
31.35x11.71x16.38x4.05% 17.47B
32.74x11.9x17.9x3.78% 14.66B
14.69x10.8x15.67x6.82% 12.17B
27.71x10.57x15.54x3.81% 10B
39.19x15.45x18.65x4.21% 9.09B
22.71x14.21x15.63x5.22% 8.86B
11.85x17.11x18.77x4.78% 8.44B
-149.11x12.41x18.43x2.69% 7.21B
Average 7.25x 13.25x 17.38x 4.39% 15.95B
Weighted average by Cap. 21.94x 13.76x 18.10x 4.31%

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. CVW Stock
  4. Valuation Castleview Property Fund Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!