Company Valuation: Canadian Apartment Properties Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,502 7,343 8,264 7,098 5,739 4,951 - -
Change - -30.08% 12.54% -14.11% -19.15% -13.72% - -
Enterprise Value (EV) 1 10,502 14,347 8,264 7,098 5,739 11,064 11,123 4,951
Change - 36.62% -42.4% -14.11% -19.15% 92.8% 0.53% -55.49%
P/E 7.49x 547x -20.2x 24.6x 29.9x -104x 12.6x 12.1x
PBR - - - - - - - -
PEG - -5.5x 0x -0x -1x 1x -0x 3.09x
Capitalization / Revenue 11.3x 7.29x 7.76x 6.38x 5.72x 5.01x 4.94x 4.84x
EV / Revenue 11.3x 14.2x 7.76x 6.38x 5.72x 11.2x 11.1x 4.84x
EV / EBITDA 18.3x 23.4x 13x 10.5x 9.52x 18.6x 17.9x 7.71x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.409 1.45 1.45 1.471 1.546 1.543 1.538 1.55
Rate of return 2.35% 3.4% 2.97% 3.45% 4.19% 4.8% 4.79% 4.82%
EPS 2 8.003 0.078 -2.419 1.73 1.232 -0.31 2.55 2.65
Distribution rate 17.6% 1,859% -59.9% 85% 125% -498% 60.3% 58.5%
Net sales 1 933.1 1,007 1,065 1,113 1,003 988.6 1,002 1,022
EBITDA 1 575.2 612.4 636.2 673.1 603.1 596.1 619.7 642.3
EBIT - - - - - - - -
Net income 1 1,393 13.64 -411.6 292.7 197.1 -56.65 397 454.3
Net Debt 1 - 7,004 - - - 6,113 6,172 -
Reference price 2 59.96 42.68 48.80 42.63 36.87 32.14 32.14 32.14
Nbr of stocks (in thousands) 1,75,145 1,72,046 1,69,339 1,66,492 1,55,642 1,54,051 - -
Announcement Date 23/02/22 22/02/23 22/02/24 13/02/25 12/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-103.68x11.19x18.56x4.8% 356.9Cr
44.17x13.57x24.36x - 5.07TCr
48.6x12.31x18.86x3.8% 1.75TCr
27.94x8.33x15.95x4.36% 1.63TCr
33.44x9.08x16.1x4.92% 1.45TCr
-30.75x8.56x18.74x3.91% 1.39TCr
29.22x9.48x19.4x3.59% 1.17TCr
32.28x8.63x16.17x4.18% 1.13TCr
33.82x10.06x16.38x4.95% 1.13TCr
89.24x9.12x16.41x4.12% 1.06TCr
Average 20.43x 10.03x 18.09x 4.29% 1.61TCr
Weighted average by Cap. 32.62x 10.83x 19.55x 4.24%

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. CAR.UN Stock
  4. Valuation Canadian Apartment Properties Real Estate Investment Trust
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!