Valuation Cityvarasto Oyj

Stocks

Delayed Nasdaq Helsinki 10:11:41 2026-10-19 EDT			5-day change	1st Jan Change
13.80 ^EUR	0.00%		+8.24%	-17.37%

09-30	Cityvarasto plc Acquires Property in Kangasala Along Highway 12	CI
09-27	Certain Shares of Cityvarasto Oyj are subject to a Lock-Up Agreement Ending on 28-SEP-2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	134.1	110.2	-	-
Change	-	-17.77%	-	-
Enterprise Value (EV) ¹	134.1	155.9	156.1	110.2
Change	-	16.32%	0.13%	-29.4%
P/E	11.4x	18.4x	11.3x	10.7x
PBR	-	0.68x	0.65x	-
PEG	-0.1x	-0.4x	0.2x	1.86x
Capitalization / Revenue	-	3.52x	3.23x	3.02x
EV / Revenue	-	4.98x	4.58x	3.02x
EV / EBITDA	-	13x	10.8x	6.89x
EV / EBIT	-	16.4x	11x	7.4x
EV / FCF	-	-50.3x	112x	36.7x
FCF Yield	-	-1.99%	0.9%	2.72%
Dividend per Share ²	-	0.12	0.13	0.14
Rate of return	-	0.87%	0.94%	1.01%
EPS ²	1.47	0.75	1.22	1.29
Distribution rate	-	16%	10.7%	10.9%
Net sales ¹	-	31.3	34.1	36.5
EBITDA ¹	-	12	14.4	16
EBIT ¹	-	9.5	14.2	14.9
Net income ¹	10.72	6	9.7	10.3
Net Debt ¹	-	45.7	45.9	-
Reference price ²	16.70	13.80	13.80	13.80
Nbr of stocks (in thousands)	8,027	7,987	-	-
Announcement Date	2/24/26	-	-	-

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.($)
CITYVARASTO OYJ	18.4x	4.98x	12.99x	-	124M
WELLTOWER INC.	81.58x	12.95x	34.9x	1.34%	169B
EQUINIX, INC.	57.34x	11.56x	22.5x	2.1%	97.29B
AMERICAN TOWER CORPORATION	26.57x	11.09x	16.76x	3.86%	86.33B
DIGITAL REALTY TRUST, INC.	62.14x	11.86x	22x	2.78%	65.28B
PUBLIC STORAGE	29.51x	13.44x	18.88x	4.03%	55.74B
VENTAS, INC.	155.08x	8.1x	22.25x	2.42%	44.04B
CROWN CASTLE INC.	43.16x	12.95x	19.42x	5.17%	35B
IRON MOUNTAIN INCORPORATED	60.9x	6.37x	17.15x	3.13%	33.49B
EXTRA SPACE STORAGE INC.	29.89x	14.31x	17.42x	4.67%	29.5B
Average	56.46x	10.76x	20.43x	3.28%	61.61B
Weighted average by Cap.	62.73x	11.76x	23.99x	2.76%