Company Valuation: Inovalis Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 313.1 123.6 55.4 32.54 35.3 25.45 -
Change - -60.53% -55.17% -41.26% 8.48% -27.89% -
Enterprise Value (EV) 313.1 318.6 55.4 32.54 35.3 25.45 25.45
Change - 1.77% -82.61% -41.26% 8.48% -27.89% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 91,62,298x 39,68,009x - - - - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 0.98x 3.69x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.825 - - - - - -
Rate of return 8.58% - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 34.17 31.14 - - - - -
EBITDA 1 15.8 14.66 16.81 7.785 5.111 26 6.9
EBIT - - - - - - -
Net income - -36.85 - - - - -
Net Debt - 195 - - - - -
Reference price 2 9.6100 3.7700 1.7000 0.9800 1.0600 0.7600 0.7600
Nbr of stocks (in thousands) 32,576 32,779 32,591 33,206 33,302 33,493 -
Announcement Date 22/03/22 29/03/23 28/03/24 31/03/25 25/03/26 - -
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.8Cr
36.24x7.46x13.08x4.2% 1.07TCr
25.68x16.73x26.81x3.84% 708.38Cr
23.55x16.09x26.91x4.33% 534.36Cr
325.17x8.09x12.65x4.25% 497.9Cr
37.66x12.54x16.34x6.25% 447.27Cr
171.02x8.08x13.96x5.66% 446.51Cr
8.1x10.93x13.78x6.58% 417.32Cr
27.37x8.6x16.25x3.5% 412.18Cr
10.05x19.18x23.19x5.82% 376.66Cr
Average 73.87x 11.97x 18.11x 4.94% 490.8Cr
Weighted average by Cap. 69.90x 11.61x 18.01x 4.75%

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. INO.UN Stock
  4. Valuation Inovalis Real Estate Investment Trust