Valuation CORESTATE Capital Holding S.A.

Stocks

Market Closed - Xetra 11:35:44 2026-08-14 EDT			5-day change	1st Jan Change
0.2350 ^EUR	0.00%		+9.30%	-7.84%

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	2018	2019	2020	2021	2022	2023
Market Cap ¹	646.3	794	374.7	385.7	17.17	74.77
Change	-	22.86%	-52.81%	2.93%	-95.55%	335.6%
Enterprise Value (EV) ¹	1,056	1,301	904.6	903.5	561.3	226.8
Change	-	23.17%	-30.48%	-0.12%	-37.88%	-59.6%
P/E	6.17x	7.34x	-4.8x	-1.73x	-0.02x	0.21x
PBR	1.04x	1.18x	0.55x	0.62x	-0.14x	0.77x
PEG	-	1.78x	0x	-0x	-0x	-0x
Capitalization / Revenue	2.78x	2.91x	1.88x	1.77x	0.18x	19.2x
EV / Revenue	4.54x	4.76x	4.54x	4.15x	5.88x	58.1x
EV / EBITDA	9.17x	9.91x	26.5x	13x	-2.93x	-1.81x
EV / EBIT	11.9x	12.6x	168x	18.9x	-2.29x	-1.57x
EV / FCF	5.04x	68.8x	-17.2x	20.8x	-26.2x	-33.4x
FCF Yield	19.8%	1.45%	-5.82%	4.82%	-3.82%	-2.99%
Dividend per Share ²	2.5	-	-	-	-	-
Rate of return	8.25%	-	-	-	-	-
EPS ²	4.908	5.11	-3.04	-6.523	-21.75	2.156
Distribution rate	50.9%	-	-	-	-	-
Net sales ¹	232.8	273.2	199.2	217.9	95.5	3.9
EBITDA ¹	115.2	131.3	34.2	69.5	-191.7	-125.2
EBIT ¹	88.68	103.7	5.4	47.9	-244.6	-144.8
Net income ¹	104.6	108.5	-69.1	-201.1	-743.8	220.3
Net Debt ¹	410.1	507.2	529.9	517.8	544.1	152
Reference price ²	30.3000	37.5000	14.6000	11.2800	0.5020	0.4500
Nbr of stocks (in thousands)	21,329	21,174	25,666	34,194	34,194	166,159
Announcement Date	3/21/19	3/24/20	3/24/21	4/21/22	12/18/25	2/19/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CORESTATE CAPITAL HOLDING S.A.	-	-	-	-	45.21M
CBRE GROUP, INC.	26.38x	1.02x	12.36x	-.--%	44.26B
KE HOLDINGS INC.	21.82x	0.93x	8.71x	2.22%	19.44B
JONES LANG LASALLE INCORPORATED	15.61x	0.66x	10.91x	-.--%	17.25B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.73x	3.58x	11.49x	5.62%	11.59B
CAPITALAND INVESTMENT LIMITED	21.47x	8.84x	17.02x	4.36%	10.7B
ZILLOW GROUP, INC.	65.32x	2.55x	10.06x	-.--%	7.84B
FIRSTSERVICE CORPORATION	37.3x	1.33x	12.93x	0.87%	6.19B
COLLIERS INTERNATIONAL GROUP INC.	39.53x	1.18x	8.99x	0.29%	5.37B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	30.29x	11.95x	-	1.91%	4.18B
Average	30.60x	3.56x	11.56x	1.7%	12.69B
Weighted average by Cap.	26.64x	2.33x	11.64x	1.34%