Company Valuation: Killam Apartment REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,606 1,891 2,123 2,044 1,990 2,052 - -
Change - -27.41% 12.23% -3.72% -2.61% 3.11% - -
Enterprise Value (EV) 1 2,606 4,078 4,284 2,044 4,282 4,435 4,451 2,052
Change - 56.49% 5.05% -52.29% 109.54% 3.57% 0.37% -53.89%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 8.96x 5.75x 6.1x 5.6x 5.19x 5.2x 5.08x 4.91x
EV / Revenue 8.96x 12.4x 12.3x 5.6x 11.2x 11.2x 11x 4.91x
EV / EBITDA 15.5x 21.3x 20.7x 9.18x 18.2x 18.2x 17.6x 7.79x
EV / EBIT - - - - - - - -
EV / FCF - 130x 104x 30.9x 64.6x -493x -2,226x 410x
FCF Yield - 0.77% 0.97% 3.24% 1.55% -0.2% -0.04% 0.24%
Dividend per Share 2 0.6867 0.7 0.7 0.7 0.72 0.724 0.74 0.775
Rate of return 2.91% 4.32% 3.9% 4.09% 4.39% 4.23% 4.32% 4.53%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 290.9 328.8 348.2 364.6 383.4 394.8 404.1 418
EBITDA 1 168.3 191.6 206.6 222.6 235.3 243.3 252.4 263.4
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt 1 - 2,186 2,161 - 2,292 2,383 2,399 -
Reference price 2 23.59 16.21 17.96 17.10 16.40 17.11 17.11 17.11
Nbr of stocks (in thousands) 110,453 116,673 118,185 119,512 121,365 119,952 - -
Announcement Date 2/16/22 2/16/23 2/14/24 2/12/25 2/11/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 11.23x18.23x4.23% 1.47B
42.46x13.14x23.42x - 48.76B
48.22x12.24x18.79x3.83% 17.4B
27.55x8.25x15.8x4.43% 16.04B
32.43x8.89x15.77x5.06% 14.06B
-30.88x8.56x18.8x3.89% 14B
29.6x9.62x19.66x3.53% 11.86B
32.08x8.6x16.1x4.21% 11.26B
32.95x9.9x16.1x5.08% 10.99B
89.16x9.04x16.23x4.2% 10.35B
Average 33.73x 9.95x 17.89x 4.27% 15.62B
Weighted average by Cap. 34.72x 10.63x 19.17x 4.26%

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. KMP.UN Stock
  4. Valuation Killam Apartment REIT
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!