Company Valuation: Cordoba Logistics & Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 155.6 546.9 243.2 359.8 469.4 1,346
Change - 251.42% -55.54% 47.97% 30.46% 186.79%
Enterprise Value (EV) 1 148.3 562.3 236.6 527.3 895 2,249
Change - 279.26% -57.92% 122.82% 69.73% 151.26%
P/E -10.6x -99.6x -30.1x 8.5x 4.07x 8.49x
PBR 8.11x 39.9x 1.37x 0.67x 0.72x 1.53x
PEG - 1.6x -0.6x -0x 0x 0.2x
Capitalization / Revenue - - 29,296,048x 3,097,617x 1,054,878x 1,977,356x
EV / Revenue - - - - - -
EV / EBITDA -10.6x -55.1x -33x 6.31x 2.22x 3.65x
EV / EBIT -10.1x -53.3x -23.4x 11.9x 3.38x 6.12x
EV / FCF -15.2x -52.9x -4.5x -1.35x -6.87x -3.03x
FCF Yield -6.57% -1.89% -22.2% -74.1% -14.6% -33.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6611 -0.2483 -0.3657 0.5872 1.6 2.199
Distribution rate - - - - - -
Net sales - - 8.3 116.2 445 680.8
EBITDA 1 -13.98 -10.21 -7.171 83.56 402.8 616
EBIT 1 -14.61 -10.55 -10.12 44.43 264.5 367.2
Net income 1 -14.61 -5.49 -8.085 35.26 115.4 158.5
Net Debt 1 -7.362 15.41 -6.521 167.5 425.6 902.5
Reference price 2 7.04 24.74 11.00 4.99 6.51 18.67
Nbr of stocks (in thousands) 22,105 22,105 22,105 72,105 72,105 72,105
Announcement Date 10/7/20 7/14/21 10/7/22 10/7/23 10/7/24 10/9/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.61M
15.24x1.24x9x6.07% 91.81B
15.77x0.96x7.15x3.76% 66.04B
23.79x1.73x16.45x0.97% 21.18B
25.56x2.45x9.27x-.--% 8.78B
27.24x0.54x7.96x-.--% 5.81B
15.15x0.7x7.87x3.46% 5.74B
7.38x0.25x4.86x7.35% 4.85B
Average 18.59x 1.12x 8.94x 3.09% 25.53B
Weighted average by Cap. 16.90x 1.19x 9.02x 4.32%

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. CLVL Stock
  4. Valuation Cordoba Logistics & Ventures Limited