Financials Lightstone Value Plus REIT V, Inc.

Equities

LVVP

US53227M1071

Commercial REITs

Delayed OTC Markets 20:51:40 18/08/2023 BST 5-day change 1st Jan Change
7.45 USD -9.81% Intraday chart for Lightstone Value Plus REIT V, Inc. -.--% -.--%

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 120.8 165.7 146
Enterprise Value (EV) 1 374 394.5 384.6
P/E ratio 1.57 x -19.2 x 4.49 x
Yield - - -
Capitalization / Revenue 2.8 x 3.53 x 2.95 x
EV / Revenue 8.67 x 8.4 x 7.76 x
EV / EBITDA 23.7 x 22.8 x 20.1 x
EV / FCF -16 x 9.67 x -44.6 x
FCF Yield -6.27% 10.3% -2.24%
Price to Book 0.83 x 1.22 x 0.91 x
Nbr of stocks (in thousands) 20,100 20,057 19,600
Reference price 2 6.010 8.260 7.450
Announcement Date 24/03/22 28/03/23 26/03/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 27.51 37.17 39.98 43.13 46.97 49.57
EBITDA 1 6.357 12.99 14.98 15.79 17.28 19.09
EBIT 1 -3.296 -0.208 2.755 0.931 -0.25 5.719
Operating Margin -11.98% -0.56% 6.89% 2.16% -0.53% 11.54%
Earnings before Tax (EBT) 1 -5.364 -7.201 1.183 77.49 -9.426 32.89
Net income 1 -5.187 -7.109 -0.115 77.3 -8.65 32.89
Net margin -18.85% -19.12% -0.29% 179.2% -18.42% 66.35%
EPS 2 -0.2145 -0.3106 -0.005544 3.832 -0.4308 1.659
Free Cash Flow 1 2.861 -25.82 23.65 -23.44 40.81 -8.622
FCF margin 10.4% -69.47% 59.16% -54.33% 86.89% -17.39%
FCF Conversion (EBITDA) 45% - 157.87% - 236.12% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 01/04/19 30/03/20 25/03/21 24/03/22 28/03/23 26/03/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 109 168 186 253 229 239
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 17.21 x 12.95 x 12.41 x 16.03 x 13.24 x 12.5 x
Free Cash Flow 1 2.86 -25.8 23.7 -23.4 40.8 -8.62
ROE (net income / shareholders' equity) -4.14% -6.46% 1.26% 67.2% -6.14% 22.2%
ROA (Net income/ Total Assets) -0.82% -0.05% 0.53% 0.15% -0.04% 0.8%
Assets 1 630.3 15,624 -21.64 51,359 24,028 4,094
Book Value Per Share 2 5.080 4.620 4.300 7.250 6.780 8.190
Cash Flow per Share 2 1.260 0.7000 1.340 1.210 2.970 2.400
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 01/04/19 30/03/20 25/03/21 24/03/22 28/03/23 26/03/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. LVVP Stock
  4. Financials Lightstone Value Plus REIT V, Inc.