Valuation CORESTATE Capital Holding S.A.

Stocks

Market Closed - Xetra 11:35:50 2026-10-06 EDT			5-day change	1st Jan Change
0.2020 ^EUR	0.00%		+2.80%	-20.78%

03-01	Schomaker DÖRpen Immobilien GmbH acquired Werbegemeinschaft Vechte Arkaden GbR mbH from Highstreet VIII, fund managed by CORESTATE Capital Holding S.A..	CI
02-20	CORESTATE Capital Holding S.A. Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	794	374.7	385.7	17.17	74.77	61.48
Change	-	-52.81%	2.93%	-95.55%	335.6%	-17.78%
Enterprise Value (EV) ¹	1,301	904.6	903.5	561.3	226.8	224.4
Change	-	-30.48%	-0.12%	-37.88%	-59.6%	-1.06%
P/E	7.34x	-4.8x	-1.73x	-0.02x	0.21x	-1.14x
PBR	1.18x	0.55x	0.62x	-0.14x	0.77x	1.28x
PEG	-	0x	-0x	-0x	-0x	0x
Capitalization / Revenue	2.91x	1.88x	1.77x	0.18x	19.2x	1.69x
EV / Revenue	4.76x	4.54x	4.15x	5.88x	58.1x	6.18x
EV / EBITDA	9.91x	26.5x	13x	-2.93x	-1.81x	-8.49x
EV / EBIT	12.6x	168x	18.9x	-2.29x	-1.57x	-7.23x
EV / FCF	68.8x	-17.2x	20.8x	-26.2x	-33.4x	-10.1x
FCF Yield	1.45%	-5.82%	4.82%	-3.82%	-2.99%	-9.86%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	5.11	-3.04	-6.523	-21.75	2.156	-0.3259
Distribution rate	-	-	-	-	-	-
Net sales ¹	273.2	199.2	217.9	95.5	3.9	36.28
EBITDA ¹	131.3	34.2	69.5	-191.7	-125.2	-26.44
EBIT ¹	103.7	5.4	47.9	-244.6	-144.8	-31.02
Net income ¹	108.5	-69.1	-201.1	-743.8	220.3	-53.34
Net Debt ¹	507.2	529.9	517.8	544.1	152	162.9
Reference price ²	37.5000	14.6000	11.2800	0.5020	0.4500	0.3700
Nbr of stocks (in thousands)	21,174	25,666	34,194	34,194	166,159	166,159
Announcement Date	3/24/20	3/24/21	4/21/22	12/18/25	2/19/26	9/24/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORESTATE CAPITAL HOLDING S.A.	-	-	-	-	37.62M
CBRE GROUP, INC.	21.62x	0.88x	10.61x	-.--%	37.47B
KE HOLDINGS INC.	18.3x	0.81x	6.76x	2.5%	18.85B
JONES LANG LASALLE INCORPORATED	12.54x	0.48x	7.94x	-.--%	13.91B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	16.41x	3.24x	10.43x	6.06%	10.76B
CAPITALAND INVESTMENT LIMITED	19.58x	8.25x	16.31x	4.9%	9.64B
ZILLOW GROUP, INC.	53.38x	1.99x	7.86x	-.--%	6.2B
FIRSTSERVICE CORPORATION	34.04x	1.23x	12x	0.93%	5.63B
COLLIERS INTERNATIONAL GROUP INC.	33.51x	1.06x	8.08x	0.35%	4.55B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	29.75x	11.73x	-	1.95%	4.1B
Average	26.57x	3.30x	10.00x	1.85%	11.12B
Weighted average by Cap.	22.43x	2.17x	9.89x	1.57%