Company Valuation: Castleview Property Fund Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 176.3 187.1 291.4 8,367 8,072 9,664
Change - 6.09% 55.78% 2,771.46% -3.53% 19.72%
Enterprise Value (EV) 1 338.3 373 10,960 18,911 18,746 19,267
Change - 10.25% 2,838.42% 72.54% -0.87% 2.78%
P/E -7.83x 9.89x 2.26x 129x 5.88x 6.2x
PBR 1.15x 1.08x 0.83x 0.98x 0.86x 0.92x
PEG - -0x 0x -1.3x 0x 0.6x
Capitalization / Revenue 3.55x 3.25x 0.18x 3.38x 3.15x 3.72x
EV / Revenue 6.82x 6.47x 6.82x 7.64x 7.31x 7.43x
EV / EBITDA 12.9x - - - - -
EV / EBIT 12.9x 12.5x 11.9x 18.8x 14.8x 14.9x
EV / FCF 58.6x 28.3x -15.5x -12.8x 10.3x -127x
FCF Yield 1.71% 3.53% -6.45% -7.82% 9.73% -0.79%
Dividend per Share 2 0.266 0.4474 0.1485 0.5282 0.3856 0.6713
Rate of return 5.32% 8.95% 2.09% 6.21% 4.7% 7.04%
EPS 2 -0.6382 0.5057 3.138 0.0661 1.395 1.538
Distribution rate -41.7% 88.5% 4.73% 799% 27.6% 43.6%
Net sales 1 49.61 57.62 1,608 2,476 2,564 2,594
EBITDA 1 26.33 - - - - -
EBIT 1 26.22 29.81 918.2 1,005 1,269 1,295
Net income 1 -22.25 18.6 1,780 64.91 1,373 1,544
Net Debt 1 162 185.9 10,668 10,543 10,673 9,603
Reference price 2 5.00 5.00 7.10 8.50 8.20 9.54
Nbr of stocks (in thousands) 35,265 37,411 41,043 9,84,411 9,84,411 10,12,965
Announcement Date 30/06/21 31/05/22 01/08/23 28/06/24 27/06/25 26/06/26
1ZAR in Million2ZAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 64Cr
40.89x18.13x23.9x3.4% 12TCr
31.28x14.08x17.81x4.38% 6.65TCr
37.11x14.77x15.27x5.8% 5.29TCr
18.08x15.31x17.42x1.14% 3.75TCr
16.04x24.97x27.34x3.58% 1.65TCr
26.77x10.69x14.72x4.69% 1.54TCr
8.13x11.76x14.41x6.14% 1.46TCr
17.81x16x23.26x5.4% 1.39TCr
29.43x11.24x16.41x4.15% 1.34TCr
Average 25.06x 15.22x 18.95x 4.3% 3.51TCr
Weighted average by Cap. 31.54x 15.93x 19.80x 3.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Castleview Property Fund Limited

Historical PBR trend

Valuation ratios - PBR - Castleview Property Fund Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Castleview Property Fund Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Castleview Property Fund Limited

  1. Stock Market
  2. Stocks
  3. CVW Stock
  4. Valuation Castleview Property Fund Limited