Valuation Cityvarasto Oyj

Stocks

Delayed Nasdaq Helsinki 10:13:27 2026-11-09 EST			5-day change	1st Jan Change
13.75 ^EUR	+1.10%		+3.38%	-17.66%

10-22	Cityvarasto Wraps Up Share Buyback Program	MT
10-20	Cityvarasto Buys Property in Helsinki for New Self-storage Hotel	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	134.1	108.6	-	-
Change	-	-18.96%	-	-
Enterprise Value (EV) ¹	134.1	154.3	154.5	108.6
Change	-	15.13%	0.13%	-29.7%
P/E	11.4x	18.1x	11.1x	10.5x
PBR	-	0.67x	0.64x	-
PEG	-0.1x	-0.4x	0.2x	1.83x
Capitalization / Revenue	-	3.47x	3.19x	2.98x
EV / Revenue	-	4.93x	4.53x	2.98x
EV / EBITDA	-	12.9x	10.7x	6.79x
EV / EBIT	-	16.2x	10.9x	7.29x
EV / FCF	-	-49.8x	110x	36.2x
FCF Yield	-	-2.01%	0.91%	2.76%
Dividend per Share ²	-	0.12	0.13	0.14
Rate of return	-	0.88%	0.96%	1.03%
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	13.60	13.60	13.60
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	18.13x	4.93x	12.86x	-	121M
WELLTOWER INC.	83.88x	13.49x	36.09x	1.29%	180B
EQUINIX, INC.	55.92x	11.87x	23.12x	2.04%	100B
AMERICAN TOWER CORPORATION	27.11x	11.19x	16.96x	3.78%	87.55B
DIGITAL REALTY TRUST, INC.	63.26x	11.75x	22.3x	2.8%	65.9B
PUBLIC STORAGE	35.63x	14.62x	20.65x	3.56%	63.05B
VENTAS, INC.	166.43x	8.4x	23.26x	2.34%	46.93B
CROWN CASTLE INC.	45.98x	13.75x	20.45x	4.8%	37.7B
EXTRA SPACE STORAGE INC.	34.36x	15.57x	18.95x	4.08%	33.23B
IRON MOUNTAIN INCORPORATED	57.66x	6.21x	16.66x	3.37%	31.73B
Average	58.84x	11.18x	21.13x	3.12%	64.62B
Weighted average by Cap.	64.98x	12.25x	24.89x	2.65%