Valuation Care Property Invest OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:33:13 04/12/2025 GMT			5-day change	1st Jan Change
12.85 ^USD	-.--%		-.--%	-

05-27	Fitch Publishes Care Property Invest's Rating, Outlook	MT
05-11	Care Property Invest NV Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	693.4	437.2	527.5	422.4	438.7	532.6	-	-
Change	-	-36.95%	20.64%	-19.92%	3.85%	21.42%	-	-
Enterprise Value (EV) ¹	1,136	1,023	1,084	1,005	1,111	1,231	1,247	1,265
Change	-	-9.95%	5.97%	-7.32%	10.55%	10.85%	1.24%	1.44%
P/E	11.2x	4.93x	-91.6x	16.4x	7.5x	10.1x	10.3x	10.2x
PBR	1.45x	0.78x	0.83x	0.67x	0.71x	0.73x	0.72x	0.7x
PEG	-	0.1x	1x	-0x	0x	-0.5x	-5.24x	10.86x
Capitalization / Revenue	16x	8.04x	8x	6.07x	5.94x	6.51x	6.39x	6.27x
EV / Revenue	26.3x	18.8x	16.5x	14.4x	15x	15.1x	15x	14.9x
EV / EBITDA	32.2x	24.1x	20.6x	16.9x	17.3x	17.7x	17.3x	17x
EV / EBIT	32.2x	24.1x	20.6x	17.3x	17.6x	19.1x	18.7x	18.1x
EV / FCF	-19.5x	-7.88x	-44.2x	30.5x	-	24.5x	22.9x	22.5x
FCF Yield	-5.14%	-12.7%	-2.26%	3.27%	-	4.08%	4.37%	4.44%
Dividend per Share ²	0.87	1	1	1	1	1	1	1
Rate of return	3.38%	6.35%	7.01%	8.76%	8.43%	7.94%	7.94%	7.94%
EPS ²	2.298	3.196	-0.1557	0.6959	1.582	1.244	1.219	1.231
Distribution rate	37.9%	31.3%	-642%	144%	63.2%	80.4%	82%	81.2%
Net sales ¹	43.23	54.38	65.91	69.61	73.83	81.79	83.34	84.93
EBITDA ¹	35.3	42.47	52.64	59.56	64.3	69.47	72.07	74.33
EBIT ¹	35.3	42.47	52.64	58.2	62.96	64.54	66.64	69.78
Net income ¹	59.65	88.66	-5.758	25.74	59.16	54.5	52.9	51.75
Net Debt ¹	442.8	585.9	556.7	582.4	672.2	698.8	714.1	732
Reference price ²	25.75	15.76	14.26	11.42	11.86	12.60	12.60	12.60
Nbr of stocks (in thousands)	26,929	27,742	36,989	36,989	36,989	42,273	-	-
Announcement Date	09/03/22	08/03/23	06/03/24	06/03/25	02/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AVALONBAY COMMUNITIES, INC.	34.84x	11.58x	19.04x	3.77%	26.92B
EQUITY RESIDENTIAL	51.3x	10.62x	17.88x	4.16%	25.33B
ESSEX PROPERTY TRUST, INC.	48.55x	12.98x	19.55x	3.62%	18.37B
INVITATION HOMES INC.	36.94x	8.97x	17.01x	3.94%	18.01B
MID-AMERICA APARTMENT COMMUNITIES, INC.	36.17x	9.64x	17.17x	4.6%	15.49B
SUN COMMUNITIES, INC.	56.2x	8.63x	19.56x	3.62%	14.92B
EQUITY LIFESTYLE PROPERTIES, INC.	32x	10.13x	20.85x	3.29%	12.74B
UDR, INC.	40.54x	10.73x	18.14x	4.49%	12.43B
AMERICAN HOMES 4 RENT	45.32x	9.23x	17.35x	3.82%	12.42B
Average	42.43x	10.28x	18.51x	3.92%	17.4B
Weighted average by Cap.	42.57x	10.44x	18.49x	3.93%