Company Valuation: Clipper Realty Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 159.7 102.8 86.74 73.63 61.68 46.37 -
Change - -35.61% -15.63% -15.11% -16.23% -24.82% -
Enterprise Value (EV) 159.7 102.8 86.74 73.63 61.68 46.37 46.37
Change - -35.61% -15.63% -15.11% -16.23% -24.82% 0%
P/E -19.5x -17.8x - - - - -
PBR - - - - - - -
PEG - 0.6x - - - - -
Capitalization / Revenue 1.3x 0.79x 0.63x 0.49x 0.4x 0.3x 0.29x
EV / Revenue 0x 0x 0x 0x 0x 0.3x 0.29x
EV / EBITDA 0x 0x 0x 0x 0x 0.61x 0.56x
EV / EBIT 0x 0x 0x 0x 0x 1.17x 1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.38 0.38 0.38 - - - -
Rate of return 3.82% 5.94% 7.04% - - - -
EPS 2 -0.51 -0.36 - - - - -
Distribution rate -74.5% -106% - - - - -
Net sales 1 122.7 129.7 138.2 148.8 153.2 156.2 161.7
EBITDA 1 55.8 58.52 66.15 74.12 74.09 76.1 83.3
EBIT 1 26.89 27.64 33.17 40.53 4.176 39.7 46.4
Net income 1 -7.587 -4.764 -5.9 -2.5 -19.9 -27.1 -25.2
Net Debt - - - - - - -
Reference price 2 9.940 6.400 5.400 4.580 3.820 2.870 2.870
Nbr of stocks (in thousands) 16,063 16,063 16,063 16,077 16,147 16,158 -
Announcement Date 3/15/22 3/16/23 3/14/24 2/14/25 2/26/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.48x11.68x19.21x3.74% 26.99B
50.48x10.71x18.01x4.12% 25.59B
48.43x13.22x19.86x3.54% 18.83B
38.13x8.78x16.88x4.07% 17.52B
38.81x9.44x16.87x4.66% 15.31B
54.13x8.22x18.53x3.72% 14.75B
42.07x10.97x17.58x4.39% 12.85B
32.4x10.14x20.87x3.29% 12.7B
43.97x9.03x17.02x3.93% 11.94B
Average 42.32x 10.24x 18.31x 3.94% 17.39B
Weighted average by Cap. 42.29x 10.45x 18.37x 3.94%

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. CLPR Stock
  4. CLPPZ Stock
  5. Valuation Clipper Realty Inc.