Company Valuation: Marwest Apartment Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 7.419 7.367 7.792 5.886 7.3
Change - -0.69% 5.76% -24.46% 24.02%
Enterprise Value (EV) 1 68.75 108.1 106.8 103.3 103.3
Change - 57.19% -1.17% -3.25% 0.01%
P/E 0.81x 2.17x 0.9x 0.48x 8.41x
PBR 0.47x 0.39x 0.28x 0.15x 0.18x
PEG - -0x 0x 0x -0.1x
Capitalization / Revenue 2,221,214x 1,027,404x 782,399x 568,901x 689,749x
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT 43.4x 30x 19.5x 17x 18.8x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 0.00125 0.015 0.0151 0.0155 0.0164
Rate of return 0.15% 1.76% 1.68% 2.38% 2.15%
EPS 2 1.043 0.3924 1.005 1.342 0.0903
Distribution rate 0.12% 3.82% 1.5% 1.15% 18.1%
Net sales 3.34 7.171 9.959 10.35 10.58
EBITDA - - - - -
EBIT 1 1.585 3.603 5.478 6.076 5.508
Net income 1 9.215 3.401 8.701 12.16 0.8677
Net Debt 1 61.33 100.7 99 97.44 96.03
Reference price 2 0.8400 0.8500 0.9000 0.6500 0.7600
Nbr of stocks (in thousands) 8,832 8,668 8,658 9,055 9,605
Announcement Date 3/15/22 3/23/23 3/15/24 3/21/25 3/25/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.34M
41.26x12.82x22.85x - 47.37B
48.09x12.22x18.75x3.84% 17.36B
27.31x8.2x15.71x4.47% 15.89B
-30.56x8.49x18.64x3.93% 13.85B
31.83x8.77x15.56x5.16% 13.8B
29.26x9.53x19.48x3.57% 11.72B
31.81x8.55x16.01x4.24% 11.16B
32.65x9.84x16.01x5.13% 10.89B
87.57x8.92x16.02x4.28% 10.16B
Average 33.25x 9.70x 17.67x 4.33% 15.22B
Weighted average by Cap. 34.05x 10.47x 18.89x 4.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MAR.UN Stock
  4. Valuation Marwest Apartment Real Estate Investment Trust
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!