Valuation Norstar Holdings Inc

Stocks

Market Closed - TEL AVIV STOCK EXCHANGE Other stock markets 10:27:39 2026-07-29 EDT			5-day change	1st Jan Change
833.60 ^ILa	-2.29%		-7.30%	+27.75%

07-04	Ari Real Estate Investment Ltd acquired 26% stake in G City Ltd from Norstar Holdings Inc for approximately ILS 870 million.	CI
05-26	Norstar Holdings Inc Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	771.7	1,057	445.9	605.6	848	406.8
Change	-	37.03%	-57.83%	35.81%	40.02%	-52.02%
Enterprise Value (EV) ¹	25,695	22,849	24,009	23,780	22,704	22,084
Change	-	-11.07%	5.07%	-0.96%	-4.52%	-2.73%
P/E	-1.38x	2.99x	-0.57x	-0.89x	-14.9x	-17.6x
PBR	0.34x	0.49x	0.27x	0.34x	0.64x	0.31x
PEG	-	-0x	0x	0x	0.2x	0.3x
Capitalization / Revenue	0.33x	0.45x	0.2x	0.25x	0.32x	0.16x
EV / Revenue	11x	9.78x	10.7x	9.76x	8.58x	8.62x
EV / EBITDA	21.2x	17.7x	20.7x	29.2x	14.1x	16x
EV / EBIT	21.7x	18.1x	21.2x	30.3x	14.3x	16.2x
EV / FCF	-49.5x	23.1x	-73.8x	-94.8x	50.2x	-11.2x
FCF Yield	-2.02%	4.33%	-1.36%	-1.06%	1.99%	-8.89%
Dividend per Share ²	0.7	0.9	-	-	0.15	-
Rate of return	3%	2.77%	-	-	1.1%	-
EPS ²	-16.98	10.86	-21.79	-11.11	-0.9143	-0.37
Distribution rate	-4.12%	8.29%	-	-	-16.4%	-
Net sales ¹	2,328	2,337	2,252	2,436	2,647	2,562
EBITDA ¹	1,214	1,291	1,159	813	1,609	1,383
EBIT ¹	1,186	1,264	1,135	784	1,584	1,361
Net income ¹	-474	354	-768	-665	-57	-23
Net Debt ¹	24,923	21,792	23,563	23,174	21,856	21,677
Reference price ²	23.350	32.450	12.400	9.900	13.600	6.525
Nbr of stocks (in thousands)	33,049	32,588	35,961	61,173	62,352	62,352
Announcement Date	3/26/21	3/31/22	3/31/23	3/31/24	3/25/25	3/24/26

¹ILS in Million²ILS

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.($)
NORSTAR HOLDINGS INC	-	-	-	-	174M
SUN HUNG KAI PROPERTIES LIMITED	15.72x	4.95x	13.32x	3.23%	44.72B
CHINA RESOURCES LAND LIMITED	8.68x	1.5x	7.67x	4.06%	30.54B
MITSUBISHI ESTATE CO., LTD.	20.21x	4.18x	17.06x	1.23%	29.77B
EMAAR PROPERTIES	5.64x	0.62x	1.27x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	14.76x	3.15x	15.12x	2.38%	26.23B
CK ASSET HOLDINGS LIMITED	9.15x	2.36x	7.27x	3.81%	21.58B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.97x	6.82x	18.24x	1.42%	21.05B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	20.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.26x	1.65x	14.29x	3.68%	18.7B
Average	11.91x	2.90x	10.82x	3.51%	23.98B
Weighted average by Cap.	12.40x	3.06x	11.02x	3.53%