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 50.9 -
Change - -35.61% -15.63% -15.11% -16.23% -17.48% -
Enterprise Value (EV) 159.7 102.8 86.74 73.63 61.68 50.9 50.9
Change - -35.61% -15.63% -15.11% -16.23% -17.48% 0%
P/E -19.5x -17.8x - - - - -
PBR - - - - - - -
PEG - 0.6x - - - - -
Capitalization / Revenue 1.3x 0.79x 0.63x 0.49x 0.4x 0.33x 0.32x
EV / Revenue 0x 0x 0x 0x 0x 0.33x 0.32x
EV / EBITDA 0x 0x 0x 0x 0x 0.7x 0.64x
EV / EBIT 0x 0x 0x 0x 0x 1.38x 1.17x
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 3.150 3.150
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.($)
- - - - 50.9M
39.06x12.83x22.74x - 47.4B
47.44x12.2x18.65x3.85% 17.32B
27.07x8.15x15.77x4.44% 15.99B
-19.21x8.92x19.25x3.79% 14.38B
31.17x8.64x15.35x5.26% 13.53B
29.43x9.63x19.69x3.52% 11.88B
32.08x8.6x16.13x4.21% 11.26B
32.92x9.9x16.1x5.07% 11.01B
74.04x9.04x16.21x4.31% 10.11B
Average 32.66x 9.77x 17.76x 4.31% 15.29B
Weighted average by Cap. 33.18x 10.51x 18.93x 4.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Clipper Realty Inc.

Historical PBR trend

Valuation ratios - PBR - Clipper Realty Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Clipper Realty Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Clipper Realty Inc.

  1. Stock Market
  2. Stocks
  3. CLPR Stock
  4. Valuation Clipper Realty Inc.