Company Valuation: Private Rented Sector S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023
Market Cap 1 2.511 3.832 2.392 15.59 2.669
Change - 52.63% -37.59% 551.93% -82.88%
Enterprise Value (EV) 1 5.033 6.705 2.375 15.56 2.668
Change - 33.23% -64.59% 555.21% -82.85%
P/E -1.92x -3.12x - 193x 77.6x
PBR -0.15x -0.21x - -212x -68.4x
PEG - 0.5x - - -1.4x
Capitalization / Revenue - - - - 1,33,46,430x
EV / Revenue - - - - -
EV / EBITDA -4.36x - - - -
EV / EBIT -4.35x -5.33x -1.54x 143x 73.2x
EV / FCF 22.6x -97.3x -0.15x 3,020x -57.5x
FCF Yield 4.43% -1.03% -689% 0.03% -1.74%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.9911 -0.9292 - 0.061 0.026
Distribution rate - - - - -
Net sales - - - - 0.2
EBITDA 1 -1.155 - - - -
EBIT 1 -1.158 -1.259 -1.54 0.1085 0.0365
Net income 1 -1.31 -1.228 7.913 0.0806 0.0344
Net Debt 1 2.522 2.873 -0.0172 -0.0347 -0.000786
Reference price 2 1.900 2.900 1.810 11.800 2.020
Nbr of stocks (in thousands) 1,321 1,321 1,321 1,321 1,321
Announcement Date 24/07/20 31/05/21 31/05/23 31/05/23 05/08/24
1PLN in Million2PLN
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 19.83L
15.68x4.94x13.3x3.23% 4.46TCr
8.45x1.48x7.55x4.18% 2.97TCr
19.91x4.14x16.91x1.25% 2.93TCr
5.58x0.6x1.23x9.03% 2.67TCr
14.34x3.11x14.91x2.45% 2.55TCr
9.07x2.34x7.2x3.85% 2.14TCr
14.8x6.76x18.15x1.45% 2.08TCr
Average 12.55x 3.34x 11.32x 3.63% 2.47TCr
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

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. RNT Stock
  4. Valuation Private Rented Sector S.A.