Valuation Irish Residential Properties REIT plc London S.E.

Stocks

Real-time Estimate Cboe Europe 11:09:53 2026-08-14 EDT			5-day change	1st Jan Change
1.123 ^EUR	+2.84%		+2.36%	+19.28%

06:12am	Irish Residential builds on 2025 gains after Irish rental law changes	AN
06-24	Irish Residential Properties REIT plc Announces Appointment of Orla Keegan to Head of Investor Relations	CI

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	1,101	1,090	1,093
Change	-	-17.69%	-7.17%	-10.09%	-0.64%	7.51%	-0.97%	0.26%
P/E	13.1x	-50.6x	-5.06x	-70x	9.87x	8.51x	7.01x	7.62x
PBR	1.01x	0.7x	0.84x	0.72x	0.71x	0.76x	0.69x	0.63x
PEG	-	0x	-0x	0.7x	-0x	0.2x	0.3x	-0.95x
Capitalization / Revenue	11.1x	6.95x	6.68x	5.65x	5.76x	7.07x	6.77x	6.48x
EV / Revenue	18.8x	14.6x	13x	12.1x	12x	13.6x	12.9x	12.3x
EV / EBITDA	29x	22.8x	20.5x	19.4x	18.8x	16.7x	15.1x	14.9x
EV / EBIT	18.4x	250x	-13.1x	61.8x	13.8x	10.8x	9.24x	9.54x
EV / FCF	45.9x	37.2x	23.2x	24.8x	22.4x	32.2x	24.6x	23.7x
FCF Yield	2.18%	2.69%	4.31%	4.03%	4.47%	3.11%	4.07%	4.22%
Dividend per Share ²	0.0599	0.0511	0.0445	0.0408	0.0489	0.0523	0.057	0.0585
Rate of return	3.57%	4.59%	4.02%	4.48%	5.21%	4.78%	5.21%	5.35%
EPS ²	0.128	-0.022	-0.219	-0.013	0.095	0.1285	0.156	0.1435
Distribution rate	46.8%	-232%	-20.3%	-314%	51.5%	40.7%	36.5%	40.8%
Net sales ¹	79.74	84.86	87.85	85.27	85.46	81.2	84.73	88.6
EBITDA ¹	51.72	54.21	56.01	53.22	54.56	65.9	72.07	73.37
EBIT ¹	81.43	4.939	-87.8	16.69	74.03	102.2	118	114.6
Net income ¹	67.55	-11.82	-116	-6.676	49.75	66.93	80.13	94.35
Net Debt ¹	613.1	645	559.6	548.8	532.2	527.4	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

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.($)
AVALONBAY COMMUNITIES, INC.	32.76x	11.38x	18.67x	3.87%	26.23B
EQUITY RESIDENTIAL	51.4x	10.4x	17.48x	4.26%	24.74B
ESSEX PROPERTY TRUST, INC.	50.21x	12.84x	19.57x	3.61%	18.47B
INVITATION HOMES INC.	33.05x	8.89x	16.98x	3.97%	17.9B
MID-AMERICA APARTMENT COMMUNITIES, INC.	36.6x	9.56x	16.97x	4.57%	15.57B
SUN COMMUNITIES, INC.	-87.02x	8.77x	19.47x	3.71%	14.64B
EQUITY LIFESTYLE PROPERTIES, INC.	31.6x	10.08x	20.64x	3.33%	12.62B
AMERICAN HOMES 4 RENT	35.44x	9.16x	17.19x	3.84%	12.32B
UDR, INC.	38.51x	10.58x	16.95x	4.58%	12.19B
Average	24.73x	10.18x	18.21x	3.97%	17.19B
Weighted average by Cap.	27.48x	10.33x	18.20x	3.98%