Company Valuation: BRT Apartments Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 437.5 372 363.4 356.4 293.2 283 - -
Change - -14.97% -2.3% -1.93% -17.75% -3.48% - -
Enterprise Value (EV) 437.5 372 363.4 356.4 293.2 283 283 283
Change - -14.97% -2.3% -1.93% -17.75% -3.48% 0% 0%
P/E 14.8x 7.38x 116x -34.7x -23.3x -19.4x -19.7x -19.6x
PBR - - - - - - - -
PEG - 0.1x -1.2x 0x -1.1x -1.1x 14.68x -28.81x
Capitalization / Revenue 13.6x 5.27x 3.88x 3.73x 3.02x 2.89x 2.68x 2.62x
EV / Revenue 0x 0x 0x 0x 0x 2.89x 2.68x 2.62x
EV / EBITDA 0x 0x 0x 0x 0x 6.3x 5.78x 4.84x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.9 0.98 1 1 1 1 1 1
Rate of return 3.75% 4.99% 5.38% 5.55% 6.8% 6.9% 6.9% 6.9%
EPS 2 1.62 2.66 0.16 -0.52 -0.63 -0.745 -0.735 -0.74
Distribution rate 55.6% 36.8% 625% -192% -159% -134% -136% -135%
Net sales 1 32.06 70.53 93.62 95.63 97.03 97.92 105.7 108.2
EBITDA 1 5.234 25.32 36.36 36.48 37.42 44.89 48.98 58.44
EBIT -3.311 0.503 - - - - - -
Net income 1 29.11 49.96 3.873 -9.791 -11.95 -13.31 -13.23 -13.68
Net Debt - - - - - - - -
Reference price 2 23.99 19.64 18.59 18.03 14.70 14.49 14.49 14.49
Nbr of stocks (in thousands) 18,236 18,940 19,550 19,768 19,943 19,529 - -
Announcement Date 14/03/22 14/03/23 12/03/24 12/03/25 13/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-19.45x - - 6.9% 283M
49.99x13.45x23.61x - 50.23B
49.38x12.45x19.09x3.74% 17.82B
29.16x8.59x16.44x4.17% 17.03B
34.47x9.27x16.45x4.77% 14.92B
-46.36x8.91x19.67x3.69% 14.77B
30.7x9.85x20.17x3.42% 12.25B
33.83x8.92x16.71x3.99% 11.87B
35.58x10.34x16.82x4.75% 11.76B
91.03x9.31x16.62x4.02% 10.82B
Average 28.83x 10.12x 18.40x 4.38% 16.17B
Weighted average by Cap. 36.43x 10.92x 19.60x 4.07%

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. BRT Stock
  4. Valuation BRT Apartments Corp.