Company Valuation: Cardiff Property Plc

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 20.61 20.92 27.59 25.82 23.87 26.11
Change - 1.55% 31.83% -6.41% -7.55% 9.41%
Enterprise Value (EV) 1 16.83 17.51 22.85 25.58 22.01 15.77
Change - 4.02% 30.48% 11.96% -13.94% -28.36%
P/E 11.6x 20.4x 11.7x 23.4x 22.4x 19.6x
PBR 0.71x 0.74x 0.93x 0.86x 0.78x 0.85x
PEG - -0.5x 0x -0.4x -11.71x 0.7x
Capitalization / Revenue 10.2x 31.6x 17.6x 21.8x 29x 24.6x
EV / Revenue 8.37x 26.4x 14.5x 21.5x 26.7x 14.9x
EV / EBITDA 8.67x 25.9x - - - 16x
EV / EBIT 8.68x 26x 14.3x 21.5x 27.9x 16x
EV / FCF 7.14x 25.2x -17.1x -4.44x 33.2x 2.39x
FCF Yield 14% 3.97% -5.83% -22.5% 3.01% 41.9%
Dividend per Share 2 0.176 0.185 0.205 0.22 0.235 0.275
Rate of return 1.02% 0.99% 0.8% 0.9% 1.02% 1.06%
EPS 2 1.482 0.9194 2.183 1.047 1.027 1.328
Distribution rate 11.9% 20.1% 9.39% 21% 22.9% 20.7%
Net sales 1 2.012 0.663 1.571 1.187 0.823 1.06
EBITDA 1 1.942 0.677 - - - 0.986
EBIT 1 1.939 0.674 1.596 1.191 0.788 0.985
Net income 1 1.811 1.078 2.406 1.114 1.071 1.358
Net Debt 1 -3.773 -3.416 -4.74 -0.24 -1.856 -10.35
Reference price 2 17.25 18.75 25.50 24.50 23.00 26.00
Nbr of stocks (in thousands) 1,195 1,116 1,082 1,054 1,038 1,004
Announcement Date 24/11/20 30/11/21 23/11/22 30/11/23 27/11/24 27/11/25
1GBP in Million2GBP
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 35.97M
60.02x - - - 64.24B
12.8x4.47x11.46x3.76% 40.5B
8.33x1.48x8.23x4.24% 27.75B
5.56x0.72x1.48x8.85% 27.19B
17.15x3.86x15.54x1.43% 26.36B
13.35x3.04x14.53x2.62% 24.55B
8.64x3.06x7.14x-.--% 20.42B
10.03x1.96x8.09x4.19% 20.16B
7.65x0.85x3.08x2.92% 19.56B
Average 15.95x 2.43x 8.69x 3.5% 27.08B
Weighted average by Cap. 22.40x 2.60x 9.05x 3.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cardiff Property Plc

Historical PBR trend

Valuation ratios - PBR - Cardiff Property Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cardiff Property Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cardiff Property Plc

  1. Stock Market
  2. Stocks
  3. CDFF Stock
  4. Valuation Cardiff Property Plc