Valuation Global-Estate Resorts, Inc.

Stocks

Market Closed - Philippines S.E. Other stock markets 02:03:58 2026-07-29 EDT			5-day change	1st Jan Change
0.6100 ^PHP	+1.67%		+1.67%	-11.59%

06-26	Global-Estate Resorts, Inc. Launches New Developments in Cagayan De Oro, Iloilo, and Batangas	CI
06-24	Global-Estate Resorts, Inc. Elects Alejo L. Villanueva, Jr. as Independent Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	10,107	11,096	10,217	10,437	7,031	7,580
Change	-	9.78%	-7.92%	2.15%	-32.63%	7.81%
Enterprise Value (EV) ¹	14,961	16,160	16,683	18,825	15,270	16,042
Change	-	8.02%	3.24%	12.84%	-18.88%	5.06%
P/E	9.58x	8.78x	5.74x	5.69x	3.95x	3.94x
PBR	0.35x	0.37x	0.32x	0.31x	0.21x	0.21x
PEG	-	0.4x	0.1x	1.84x	-1.32x	0.49x
Capitalization / Revenue	2.07x	2.44x	1.46x	1.32x	0.91x	0.97x
EV / Revenue	3.07x	3.55x	2.39x	2.39x	1.98x	2.06x
EV / EBITDA	7.23x	9.16x	5.36x	6.03x	5.71x	5.08x
EV / EBIT	8.42x	11.1x	5.9x	6.62x	6.46x	5.63x
EV / FCF	-12.6x	27x	-10.9x	-30.3x	57.7x	-164x
FCF Yield	-7.94%	3.71%	-9.2%	-3.3%	1.73%	-0.61%
Dividend per Share ²	-	-	0.0113	-	-	-
Rate of return	-	-	1.21%	-	-	-
EPS ²	0.096	0.115	0.162	0.167	0.162	0.175
Distribution rate	-	-	6.97%	-	-	-
Net sales ¹	4,873	4,552	6,983	7,891	7,715	7,799
EBITDA ¹	2,071	1,764	3,112	3,124	2,673	3,157
EBIT ¹	1,776	1,454	2,828	2,846	2,362	2,852
Net income ¹	1,087	1,311	1,792	1,840	1,781	1,925
Net Debt ¹	4,854	5,064	6,466	8,388	8,239	8,462
Reference price ²	0.9200	1.0100	0.9300	0.9500	0.6400	0.6900
Nbr of stocks (in thousands)	10,986,000	10,986,000	10,986,000	10,986,000	10,986,000	10,986,000
Announcement Date	4/26/21	4/11/22	4/14/23	4/12/24	4/11/25	3/30/26

¹PHP in Million²PHP

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.($)
GLOBAL-ESTATE RESORTS, INC.	-	-	-	-	107M
SUN HUNG KAI PROPERTIES LIMITED	15.72x	4.95x	13.32x	3.23%	44.72B
CHINA RESOURCES LAND LIMITED	8.68x	1.5x	7.67x	4.06%	30.54B
MITSUBISHI ESTATE CO., LTD.	20.21x	4.18x	17.06x	1.23%	29.77B
EMAAR PROPERTIES	5.64x	0.62x	1.27x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	14.76x	3.15x	15.12x	2.38%	26.23B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.58B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.97x	6.82x	18.24x	1.42%	21.05B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	20.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.26x	1.65x	14.29x	3.68%	18.7B
Average	11.91x	2.90x	10.82x	3.51%	23.97B
Weighted average by Cap.	12.40x	3.06x	11.02x	3.53%