Company Valuation: Irish Residential Properties REIT plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 887.4 590 586.8 481.9 491.9 573.7 - -
Change - -33.52% -0.54% -17.87% 2.08% 16.63% - -
Enterprise Value (EV) 1 1,500 1,235 1,146 1,031 1,024 1,140 1,090 1,093
Change - -17.69% -7.17% -10.09% -0.64% 11.29% -4.33% 0.26%
P/E 13.1x -50.6x -5.06x -70x 9.87x 19.2x 7.01x 7.62x
PBR 1.01x 0.7x 0.84x 0.72x 0.71x 0.77x 0.69x 0.63x
PEG - 0x -0x 0.7x -0x -0.5x 0x -0.95x
Capitalization / Revenue 11.1x 6.95x 6.68x 5.65x 5.76x 6.63x 6.77x 6.48x
EV / Revenue 18.8x 14.6x 13x 12.1x 12x 13.2x 12.9x 12.3x
EV / EBITDA 29x 22.8x 20.5x 19.4x 18.8x 21.2x 15.1x 14.9x
EV / EBIT 18.4x 250x -13.1x 61.8x 13.8x 11.2x 9.24x 9.54x
EV / FCF 45.9x 37.2x 23.2x 24.8x 22.4x 33.3x 24.6x 23.7x
FCF Yield 2.18% 2.69% 4.31% 4.03% 4.47% 3% 4.07% 4.22%
Dividend per Share 2 0.0599 0.0511 0.0445 0.0408 0.0489 0.049 0.057 0.0585
Rate of return 3.57% 4.59% 4.02% 4.48% 5.21% 4.48% 5.21% 5.35%
EPS 2 0.128 -0.022 -0.219 -0.013 0.095 0.057 0.156 0.1435
Distribution rate 46.8% -232% -20.3% -314% 51.5% 86% 36.5% 40.8%
Net sales 1 79.74 84.86 87.85 85.27 85.46 86.6 84.73 88.6
EBITDA 1 51.72 54.21 56.01 53.22 54.56 53.7 72.23 73.37
EBIT 1 81.43 4.939 -87.8 16.69 74.03 101.9 118 114.6
Net income 1 67.55 -11.82 -116 -6.676 49.75 30.1 80.13 94.35
Net Debt 1 613.1 645 559.6 548.8 532.2 566 516.7 519.5
Reference price 2 1.676 1.114 1.108 0.910 0.938 1.094 1.094 1.094
Nbr of stocks (in thousands) 529,454 529,579 529,579 529,579 524,442 524,442 - -
Announcement Date 2/23/22 2/24/23 2/23/24 2/20/25 2/19/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.13x10.1x17.1x4.41% 23.87B
50.3x12.81x19.58x3.61% 18.47B
32.1x8.88x16.98x3.98% 17.84B
35.85x9.42x16.72x4.67% 15.25B
-88.37x8.87x19.71x3.65% 14.87B
31.95x10.17x20.82x3.29% 12.76B
36.56x9.15x17.17x3.84% 12.35B
37.33x10.51x17.11x4.63% 12.05B
92.37x9.54x17.11x3.91% 11.12B
Average 30.91x 9.94x 18.03x 4% 15.4B
Weighted average by Cap. 30.79x 10.01x 18.00x 4.02%

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. IRES Stock
  4. RSHPF Stock
  5. Valuation Irish Residential Properties REIT plc