Valuation Irish Residential Properties REIT plc Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:55 2026-10-02 EDT			5-day change	1st Jan Change
1.228 ^EUR	0.00%		+20.39%	+34.95%

09-28	Irish Residential shares up as supports potential takeover by Barings	AN
09-28	Irish Residential Properties REIT Confirms Fifth Takeover Proposal From Barings	MT

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	671.3	-	-
Change	-	-33.52%	-0.54%	-17.87%	2.08%	36.46%	-	-
Enterprise Value (EV) ¹	1,500	1,235	1,146	1,031	1,024	1,205	1,229	1,250
Change	-	-17.69%	-7.17%	-10.09%	-0.64%	17.66%	2.01%	1.71%
P/E	13.1x	-50.6x	-5.06x	-70x	9.87x	22.1x	8.21x	8.95x
PBR	1.01x	0.7x	0.84x	0.72x	0.71x	0.89x	0.83x	0.78x
PEG	-	0x	-0x	0.7x	-0x	-0.6x	0x	-1.07x
Capitalization / Revenue	11.1x	6.95x	6.68x	5.65x	5.76x	8.67x	7.82x	7.4x
EV / Revenue	18.8x	14.6x	13x	12.1x	12x	15.6x	14.3x	13.8x
EV / EBITDA	29x	22.8x	20.5x	19.4x	18.8x	17x	16.8x	16.6x
EV / EBIT	18.4x	250x	-13.1x	61.8x	13.8x	10.8x	10.2x	10.8x
EV / FCF	45.9x	37.2x	23.2x	24.8x	22.4x	36.9x	28.5x	26.4x
FCF Yield	2.18%	2.69%	4.31%	4.03%	4.47%	2.71%	3.51%	3.79%
Dividend per Share ²	0.0599	0.0511	0.0445	0.0408	0.0489	0.0513	0.0573	0.059
Rate of return	3.57%	4.59%	4.02%	4.48%	5.21%	4.01%	4.48%	4.61%
EPS ²	0.128	-0.022	-0.219	-0.013	0.095	0.058	0.156	0.143
Distribution rate	46.8%	-232%	-20.3%	-314%	51.5%	88.5%	36.8%	41.3%
Net sales ¹	79.74	84.86	87.85	85.27	85.46	77.45	85.87	90.7
EBITDA ¹	51.72	54.21	56.01	53.22	54.56	70.73	73.2	75.43
EBIT ¹	81.43	4.939	-87.8	16.69	74.03	111.8	120.7	115.8
Net income ¹	67.55	-11.82	-116	-6.676	49.75	56.35	80.6	75
Net Debt ¹	613.1	645	559.6	548.8	532.2	533.7	558	579
Reference price ²	1.676	1.114	1.108	0.910	0.938	1.280	1.280	1.280
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.($)
VIVMARK RESIDENTIAL	38.12x	12.57x	22.4x	-	46.26B
ESSEX PROPERTY TRUST, INC.	47.84x	12.17x	18.69x	3.86%	17.27B
INVITATION HOMES INC.	26.28x	7.95x	15.38x	4.62%	15.38B
MID-AMERICA APARTMENT COMMUNITIES, INC.	30.86x	8.58x	15.22x	5.32%	13.37B
SUN COMMUNITIES, INC.	-18.02x	8.46x	18.26x	4.04%	13.49B
EQUITY LIFESTYLE PROPERTIES, INC.	28x	9.27x	18.94x	3.7%	11.3B
AMERICAN HOMES 4 RENT	31.03x	8.4x	15.74x	4.35%	10.89B
UDR, INC.	31.89x	9.73x	15.81x	5.23%	10.69B
CAMDEN PROPERTY TRUST	69.88x	8.7x	15.62x	4.42%	9.84B
Average	31.76x	9.54x	17.34x	4.44%	16.5B
Weighted average by Cap.	32.64x	10.29x	18.54x	4.42%