Company Valuation: Cibus Nordic Real Estate AB

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 432.8 665.8 1,249 623.5 689.6 962.3 962.3 -
Change - 53.83% 87.65% -50.09% 10.59% 39.55% 0% -
Enterprise Value (EV) 1 943.3 1,443 2,113 1,724 1,734 2,033 2,230 2,222
Change - 52.95% 46.48% -18.41% 0.54% 17.28% 9.67% -0.37%
P/E ratio 13.9x 17.5x 22.7x 7.75x -29.4x 56.6x 12.2x 11.4x
PBR 1.3x 1.32x 2.14x 0.89x 0.99x 1.34x 1.23x 1.22x
PEG - -3.5x 0.7x 0.2x 0x -0x 0x 1.59x
Capitalization / Revenue 7.19x 8.95x 15.4x 5.84x 5.79x 7.22x 5.94x 5.65x
EV / Revenue 15.7x 19.4x 26.1x 16.2x 14.6x 15.3x 13.8x 13.1x
EV / EBITDA 21.8x 26.3x 30.2x 18.9x 16.5x 19x 17.1x 16.3x
EV / EBIT 21.8x 26.3x 30.2x 18.9x 16.5x 19x 17.1x 16.3x
EV / FCF -38x -4.24x -17.1x -6.23x 17.5x 41.5x 25.6x 25.2x
FCF Yield -2.63% -23.6% -5.86% -16.1% 5.7% 2.41% 3.9% 3.96%
Dividend per Share 2 0.84 0.89 0.94 0.9 0.9 0.9 0.905 0.9075
Rate of return 6.04% 5.35% 3.31% 6.99% 7.47% 5.89% 5.92% 5.94%
EPS 2 1 0.95 1.25 1.66 -0.41 0.27 1.255 1.345
Distribution rate 84% 93.7% 75.2% 54.2% -220% 333% 72.1% 67.5%
Net sales 1 60.19 74.38 81.06 106.7 119.1 133.2 162 170.2
EBITDA 1 43.32 54.88 69.94 91.08 104.8 107.1 130.7 136.6
EBIT 1 43.32 54.88 69.94 91.08 104.8 106.9 130 136.2
Net income 1 30.28 34.6 51.37 79.99 -19.92 6.511 78.47 85.59
Net Debt 1 510.5 776.9 863.9 1,101 1,044 1,071 1,267 1,259
Reference price 2 13.92 16.64 28.39 12.87 12.05 15.28 15.28 15.28
Nbr of stocks (in thousands) 31,100 40,000 44,000 48,442 57,246 62,972 62,972 -
Announcement Date 27/02/20 25/02/21 24/02/22 23/02/23 29/02/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
56.6x15.26x18.98x5.89% 996M
18.64x16.75x17.45x4.61% 12.14B
49.31x14.86x25.5x0.19% 6.58B
14.23x10.54x13.58x1.93% 4.11B
28.09x - - 1.2% 3.92B
26.75x2.71x9.06x2.59% 2.83B
9.41x9.23x14.16x7.04% 2.69B
14.92x10.2x14.14x3.06% 2.17B
22.2x14.77x22.48x2.01% 2.08B
Average 26.68x 11.79x 16.92x percentage-no-prefix 4.17B
Weighted average by Cap. 25.46x 13.24x 17.72x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CIBUS Stock
  4. Valuation Cibus Nordic Real Estate AB