Company Valuation: Fairplay Properties REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 10.94 36.29 51.1 70.68 73.23 123.5
Change - 231.74% 40.8% 38.32% 3.6% 68.69%
Enterprise Value (EV) 1 16.3 50.33 71.73 98.4 121.9 133.5
Change - 208.7% 42.53% 37.18% 23.91% 9.49%
P/E 54.2x -56.9x 6.49x 23x 7.55x 6.36x
PBR 0.21x 0.53x 0.52x 0.67x 0.64x 0.93x
PEG - 0x -0x -0.4x 0x 0x
Capitalization / Revenue 3.28x 3.81x 4.9x 6.73x 5.92x 2.46x
EV / Revenue 4.89x 5.29x 6.88x 9.37x 9.85x 2.66x
EV / EBITDA -34.8x -2,188x 17x 21x 18.8x 9.06x
EV / EBIT -24.3x -131x 20.9x 25.7x 21.8x 9.49x
EV / FCF -51.1x -2.36x -1.38x -86.9x -5.88x 20.6x
FCF Yield -1.96% -42.3% -72.2% -1.15% -17% 4.86%
Dividend per Share 2 - 0.0084 0.0127 0.0102 0.02 -
Rate of return - 1.14% 1.81% 1.13% 2.15% -
EPS 2 0.006094 -0.013 0.1079 0.0391 0.1232 0.2467
Distribution rate - -64.6% 11.8% 26.1% 16.2% -
Net sales 1 3.335 9.521 10.43 10.51 12.38 50.22
EBITDA 1 -0.469 -0.023 4.213 4.69 6.473 14.74
EBIT 1 -0.671 -0.384 3.429 3.824 5.598 14.07
Net income 1 0.202 -0.652 5.694 3.003 9.682 19.38
Net Debt 1 5.364 14.04 20.63 27.72 48.7 9.977
Reference price 2 0.330 0.740 0.700 0.900 0.930 1.570
Nbr of stocks (in thousands) 33,145 49,045 73,045 78,545 78,545 78,545
Announcement Date 29/01/21 26/01/22 30/03/23 29/03/24 31/03/25 30/03/26
1BGN in Million2BGN
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 78.72M
62.96x - - - 68.62B
12.14x4.28x10.97x3.97% 38.98B
18.65x4.05x16.27x1.31% 29.75B
5.63x0.73x1.53x8.79% 26.81B
8.03x1.47x8.23x4.41% 26.82B
14.3x3.13x15x2.44% 27.15B
8.59x3.04x7.1x-.--% 20.44B
9.78x1.91x7.86x4.29% 19.69B
13.25x6.44x16.93x1.64% 19.62B
Average 17.04x 3.13x 10.49x 3.36% 27.8B
Weighted average by Cap. 24.22x 3.14x 10.57x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fairplay Properties REIT

Historical PBR trend

Valuation ratios - PBR - Fairplay Properties REIT

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fairplay Properties REIT

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fairplay Properties REIT

  1. Stock Market
  2. Stocks
  3. FPP Stock
  4. Valuation Fairplay Properties REIT