Company Valuation: Black Sea Property Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 1.088 7.375 7.375 14.75
Change - 577.85% 0% 100%
Enterprise Value (EV) 1 23.37 36.36 36.26 42.7
Change - 55.58% -0.29% 17.78%
P/E 0.28x 0.55x 3.62x 45.5x
PBR 0.04x 0.15x 0.14x 0.28x
PEG 0x 0x -0x -0.5x
Capitalization / Revenue 0.94x 4.53x 1.84x 2.84x
EV / Revenue 20.2x 22.3x 9.03x 8.21x
EV / EBITDA - - - -
EV / EBIT -22.3x -45.8x -51.4x -84.4x
EV / FCF -10.2x 9.56x -8.27x 495x
FCF Yield -9.81% 10.5% -12.1% 0.2%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 0.002158 0.005413 0.000829 0.000132
Distribution rate - - - -
Net sales 1 1.159 1.629 4.013 5.199
EBITDA -0.9803 -0.7187 -0.146 -0.2304
EBIT 1 -1.047 -0.7943 -0.706 -0.5061
Net income 1 3.849 10.41 2.039 0.3255
Net Debt 1 22.28 28.99 28.88 27.95
Reference price 2 0.000600 0.003000 0.003000 0.006000
Nbr of stocks (in thousands) 1,813,324 2,458,324 2,458,324 2,458,324
Announcement Date 01/08/23 28/06/24 30/06/25 30/06/26
1EUR in Million2EUR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.4M
61.61x - - - 65.82B
14.08x4.56x12.27x3.6% 40.07B
5.7x0.76x1.57x8.64% 27.87B
8.36x1.48x7.93x4.24% 27.77B
17.83x3.95x15.87x1.37% 27.62B
13.63x3.06x14.66x2.57% 25.25B
9.19x3.49x7.71x-.--% 21.67B
8.18x0.91x3.3x2.73% 20.93B
10.37x2.04x8.39x4.05% 20.85B
Average 16.55x 2.53x 8.96x 3.4% 27.78B
Weighted average by Cap. 23.15x 2.68x 9.32x 3.52%

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. XE8 Stock
  4. Valuation Black Sea Property Plc