Company Valuation: EastGroup Properties, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,246 6,437 8,488 7,932 9,488 10,875 - -
Change - -30.38% 31.87% -6.55% 19.61% 14.63% - -
Enterprise Value (EV) 1 10,693 8,298 10,123 9,418 11,114 12,443 12,531 12,786
Change - -22.4% 21.98% -6.96% 18% 11.96% 0.7% 2.04%
P/E 58.4x 34x 41.5x 34.4x 36.6x 34.3x 34.9x 33x
PBR 5.99x 3.3x 3.19x 2.38x 2.69x 2.85x 2.68x 2.94x
PEG - 2.9x 30.16x 6.34x 8.12x 1.6x -20.78x 5.73x
Capitalization / Revenue 22.6x 13.2x 14.9x 12.4x 13.2x 13.9x 12.8x 11.7x
EV / Revenue 26.1x 17x 17.7x 14.7x 15.4x 15.8x 14.7x 13.8x
EV / EBITDA 38.3x 24.6x 25.2x 21.1x 21.9x 22.4x 20.6x 19.4x
EV / EBIT 70.9x 45.5x 44.4x 36.9x 38.6x 38.5x 35.3x 32.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.58 4.7 5.04 5.34 5.9 6.351 6.739 7.195
Rate of return 1.57% 3.17% 2.75% 3.33% 3.31% 3.14% 3.33% 3.55%
EPS 2 3.9 4.36 4.42 4.66 4.87 5.907 5.807 6.142
Distribution rate 91.8% 108% 114% 115% 121% 108% 116% 117%
Net sales 1 409.5 487 570.6 640.2 721.3 785.1 851.4 929.5
EBITDA 1 279 337.5 401.3 447.2 506.4 554.3 609.5 659.9
EBIT 1 150.9 182.6 228.1 255.2 287.6 323.6 355.4 393.7
Net income 1 157.6 186.2 200.5 227.8 257.4 319.5 322.3 362.1
Net Debt 1 1,447 1,862 1,635 1,486 1,626 1,568 1,655 1,910
Reference price 2 227.85 148.06 183.54 160.49 178.14 202.57 202.57 202.57
Nbr of stocks (in thousands) 40,578 43,473 46,246 49,425 53,259 53,687 - -
Announcement Date 08/02/22 07/02/23 07/02/24 06/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.3x15.85x22.45x3.13% 10.88B
40.79x19.06x24.34x3.15% 129B
17.57x14.85x16.92x1.18% 37.36B
643.4x9.73x13.7x4.53% 8.61B
26.27x13.58x19.85x3.19% 8.22B
34.18x11.65x15.91x4.12% 7.23B
33.63x16.4x24.82x3.25% 7.23B
20.25x13.07x16.88x4.2% 7.14B
9.16x18.46x21.19x5.63% 5.83B
9.98x18.09x18.77x6.15% 5.77B
Average 86.95x 15.07x 19.48x 3.85% 22.73B
Weighted average by Cap. 56.28x 17.11x 21.76x 3.09%

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. EGP Stock
  4. Valuation EastGroup Properties, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!