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 53.97 -
Change - -35.61% -15.63% -15.11% -16.23% -12.51% -
Enterprise Value (EV) 159.7 102.8 86.74 73.63 61.68 53.97 53.97
Change - -35.61% -15.63% -15.11% -16.23% -12.51% 0%
P/E -19.5x -17.8x - - - - -
PBR - - - - - - -
PEG - 0.6x - - - - -
Capitalization / Revenue 1.3x 0.79x 0.63x 0.49x 0.4x 0.35x 0.34x
EV / Revenue 0x 0x 0x 0x 0x 0.35x 0.34x
EV / EBITDA 0x 0x 0x 0x 0x 0.74x 0.68x
EV / EBIT 0x 0x 0x 0x 0x 1.47x 1.24x
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 1 122.7 129.7 138.2 148.8 153.2 154.6 158.3
EBITDA 1 55.8 58.52 66.15 74.12 74.09 72.5 79.2
EBIT 1 26.89 27.64 33.17 40.53 4.176 36.8 43.6
Net income 1 -7.587 -4.764 -5.9 -2.5 -19.9 -30.1 -29.2
Net Debt - - - - - - -
Reference price 2 9.940 6.400 5.400 4.580 3.820 3.340 3.340
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 53.97M
32.79x11.39x18.68x3.87% 26.25B
51.4x10.4x17.58x4.26% 24.74B
50.23x12.84x19.57x3.61% 18.48B
33.04x8.88x16.98x3.97% 17.89B
36.4x9.53x16.9x4.6% 15.49B
-89.26x8.95x19.87x3.61% 15.02B
31.89x10.15x20.79x3.3% 12.73B
37.01x9.13x17.13x3.86% 12.26B
37.76x10.6x16.96x4.58% 12.19B
Average 24.58x 10.21x 18.27x 3.96% 15.51B
Weighted average by Cap. 27.06x 10.35x 18.27x 3.97%

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. Valuation Clipper Realty Inc.