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 46.7 -
Change - -35.61% -15.63% -15.11% -16.23% -24.29% -
Enterprise Value (EV) 159.7 102.8 86.74 73.63 61.68 46.7 46.7
Change - -35.61% -15.63% -15.11% -16.23% -24.29% 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 1.18x 1.01x
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 2.890 2.890
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.($)
- - - - 46.7M
33.36x11.69x19.26x3.7% 27.32B
50.38x10.77x18.07x4.08% 25.86B
48.06x13.18x19.84x3.56% 18.82B
38.88x8.87x17.09x3.99% 17.89B
39.19x9.53x17.03x4.62% 15.47B
54.95x8.32x18.75x3.67% 14.97B
44.32x10.98x17.64x4.37% 12.92B
32.53x10.18x20.94x3.28% 12.75B
45.14x9.2x17.34x3.83% 12.26B
Average 42.98x 10.30x 18.44x 3.9% 15.83B
Weighted average by Cap. 42.87x 10.49x 18.48x 3.9%

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.