Company Valuation: CPI Property Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,083 6,362 7,997 8,033 6,756 6,528
Change - 4.59% 25.69% 0.46% -15.89% -3.38%
Enterprise Value (EV) 1 10,277 10,993 18,576 18,232 15,804 15,352
Change - 6.97% 68.98% -1.85% -13.32% -2.86%
P/E Ratio 36.5x 4.87x 18.1x -8.92x -25.4x 78x
PBR 1.41x 1.06x 1.19x 1.43x 1.34x 1.3x
PEG - 0x -0.3x 0x 0.4x -1x
Capitalization / Revenue 9.77x 9.58x 6.24x 4.74x 4.15x 4.58x
EV / Revenue 16.5x 16.6x 14.5x 10.8x 9.72x 10.8x
EV / EBITDA 34.9x 33.9x 36.9x 26.3x 23.7x 24.4x
EV / EBIT 39.7x 37.8x 40.4x 28.1x 24.7x 25.1x
EV / FCF 94x -39.7x 55.2x 624x 26.8x -78.6x
FCF Yield 1.06% -2.52% 1.81% 0.16% 3.73% -1.27%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.02 0.1478 0.05 -0.1043 -0.0311 0.009999
Distribution rate - - - - - -
Net sales 1 622.6 663.8 1,282 1,694 1,626 1,426
EBITDA 1 294.3 324.6 503.6 693.7 666.7 629.9
EBIT 1 259 290.7 460.3 647.9 639.3 610.8
Net income 1 240.9 1,278 533.6 -823.9 -192.5 185.6
Net Debt 1 4,194 4,631 10,579 10,199 9,047 8,823
Reference price 2 0.7300 0.7200 0.9050 0.9300 0.7900 0.7800
Nbr of stocks (in thousands) 83,32,414 88,35,915 88,35,915 86,37,850 85,52,523 83,69,604
Announcement Date 31/03/21 31/03/22 31/03/23 29/03/24 01/04/25 31/03/26
1EUR in Million2EUR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 699.18Cr
22.84x4.43x18.6x1.11% 3.13TCr
5.6x0.57x1.14x9.04% 2.66TCr
15.6x3.19x15.76x2.24% 2.62TCr
14.33x0.91x6.05x2.6% 1.99TCr
15.13x6.64x18.82x1.25% 2.01TCr
10.69x26.21x - 2.43% 1.71TCr
6.72x1.54x5x3.05% 1.57TCr
27.44x11.24x27.27x3.66% 1.56TCr
31.9x14.54x57.38x1.19% 1.46TCr
Average 16.70x 7.70x 18.75x 2.95% 1.94TCr
Weighted average by Cap. 16.27x 6.68x 16.86x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. O5G Stock
  4. Valuation CPI Property Group
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!