Valuation Madison Pacific Properties Inc.

Stocks

Market Closed - Toronto S.E. 14:19:44 2026-09-15 EDT			5-day change	1st Jan Change
4.710 ^CAD	-3.29%		-3.29%	-11.63%

08-14	Madison Pacific Properties Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Madison Pacific Properties Inc. Declares Dividend on Class B Voting Common Shares and Class C Non-Voting Shares, Payable on September 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	196.3	377.1	379.6	346.9	267.1	294.5
Change	-	92.1%	0.67%	-8.62%	-23%	10.27%
Enterprise Value (EV) ¹	397.5	616.7	648.1	610.4	563.7	624
Change	-	55.13%	5.09%	-5.82%	-7.65%	10.69%
P/E	8.12x	8.14x	6.55x	21.9x	20.6x	12.1x
PBR	0.66x	1.06x	0.92x	0.87x	0.71x	0.76x
PEG	-	0.1x	0.3x	-0.3x	-0.9x	0.1x
Capitalization / Revenue	6.03x	10.3x	7.27x	7.25x	6.25x	6.79x
EV / Revenue	12.2x	16.9x	12.4x	12.8x	13.2x	14.4x
EV / EBITDA	18.2x	25.8x	17.2x	21.2x	23.5x	24.4x
EV / EBIT	18.8x	26.5x	17.6x	21.7x	24.1x	25.6x
EV / FCF	66.7x	48.3x	27.2x	64.1x	-430x	80.4x
FCF Yield	1.5%	2.07%	3.67%	1.56%	-0.23%	1.24%
Dividend per Share ²	0.105	0.105	0.105	0.105	0.105	0.105
Rate of return	2.54%	1.5%	1.5%	1.55%	2.1%	1.97%
EPS ²	0.51	0.8586	1.066	0.31	0.2424	0.4398
Distribution rate	20.6%	12.2%	9.85%	33.9%	43.3%	23.9%
Net sales ¹	32.53	36.46	52.21	47.83	42.71	43.36
EBITDA ¹	21.85	23.94	37.72	28.84	24.03	25.56
EBIT ¹	21.1	23.24	36.89	28.09	23.35	24.39
Net income ¹	29.98	50.29	63.3	18.62	14.42	26.15
Net Debt ¹	201.2	239.6	268.5	263.5	296.6	329.5
Reference price ²	4.140	6.990	6.980	6.780	5.000	5.330
Nbr of stocks (in thousands)	58,571	59,463	59,463	59,463	59,463	59,463
Announcement Date	11/27/20	11/25/21	11/25/22	11/23/23	2/28/25	3/12/26

¹CAD in Million²CAD

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.($)
MADISON PACIFIC PROPERTIES INC.	-	-	-	-	193M
SUN HUNG KAI PROPERTIES LIMITED	14.22x	4.6x	12.37x	3.56%	40.48B
MITSUBISHI ESTATE CO., LTD.	17.82x	3.95x	15.86x	1.38%	27.97B
EMAAR PROPERTIES	5.84x	0.79x	1.67x	8.52%	28.25B
CHINA RESOURCES LAND LIMITED	7.83x	1.41x	7.81x	4.51%	26.18B
MITSUI FUDOSAN CO., LTD.	13.62x	3.06x	14.66x	2.57%	25.57B
CK ASSET HOLDINGS LIMITED	10.27x	2.01x	8.3x	4.09%	20.65B
ALPHA DHABI HOLDING	8.07x	0.89x	3.26x	2.77%	20.65B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.04x	6.39x	16.81x	1.67%	19.01B
HONGKONG LAND HOLDINGS LIMITED	36.95x	13.63x	34.32x	3.21%	17.91B
Average	14.18x	4.08x	12.78x	3.59%	22.69B
Weighted average by Cap.	13.59x	3.79x	12.10x	3.7%