Company Valuation: Equity LifeStyle Properties, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,114 12,023 13,148 12,724 11,748 11,394 - -
Change - -25.39% 9.36% -3.23% -7.67% -3.02% - -
Enterprise Value (EV) 1 19,265 15,388 16,637 15,904 15,043 14,664 14,683 14,716
Change - -20.12% 8.11% -4.41% -5.41% -2.52% 0.13% 0.23%
P/E 61.3x 42.2x 41.7x 34x 30.2x 28.2x 26.8x 24.7x
PBR 12.1x 8.32x 9.2x 7.31x 6.69x 6.64x 6.79x 6.57x
PEG - 6.03x 4x 2.1x 11.84x 8.1x 5.23x 2.83x
Capitalization / Revenue 12.7x 8.31x 8.83x 8.34x 7.67x 7.24x 6.94x 6.53x
EV / Revenue 15.1x 10.6x 11.2x 10.4x 9.82x 9.32x 8.95x 8.44x
EV / EBITDA 32.4x 23.8x 25.1x 22.4x 20.3x 19.1x 18.2x 17.5x
EV / EBIT 47.5x 34.6x 36.3x 31.4x 28.3x 26.7x 25.5x 24.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 1.64 1.79 1.91 2.06 2.156 2.276 2.386
Rate of return 1.65% 2.54% 2.54% 2.87% 3.4% 3.67% 3.88% 4.06%
EPS 2 1.43 1.53 1.69 1.96 2.01 2.08 2.187 2.378
Distribution rate 101% 107% 106% 97.4% 102% 104% 104% 100%
Net sales 1 1,272 1,447 1,489 1,526 1,531 1,573 1,641 1,744
EBITDA 1 593.9 647 662.5 710.1 739.8 769.6 804.8 840.5
EBIT 1 405.5 444.6 458.8 506.2 530.9 549.6 576.8 608.9
Net income 1 262.5 284.6 314.2 367 386.5 407.7 432.6 461.9
Net Debt 1 3,151 3,366 3,489 3,180 3,295 3,270 3,290 3,323
Reference price 2 87.66 64.60 70.54 66.60 60.61 58.71 58.71 58.71
Nbr of stocks (in thousands) 183,826 186,111 186,393 191,049 193,828 194,065 - -
Announcement Date 1/24/22 1/30/23 1/29/24 1/27/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.23x9.32x19.05x3.67% 11.39B
39.11x12.84x22.9x - 47.47B
48.78x12.34x18.95x3.78% 17.61B
26.98x8.14x15.58x4.52% 15.69B
31.7x8.75x15.52x5.18% 13.74B
-18.21x8.52x18.4x4% 13.63B
31.46x8.48x15.89x4.29% 11.04B
32.54x9.86x16.01x5.12% 10.91B
71.7x8.87x15.92x4.3% 10.1B
74.15x8.63x15.54x4.78% 3.49B
Average 36.64x 9.58x 17.38x 4.41% 15.51B
Weighted average by Cap. 34.39x 10.43x 18.77x 4.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ELS Stock
  4. Valuation Equity LifeStyle Properties, Inc.