Company Valuation: Grand Vision Properties REIT

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 51.48 45.02 51.71 53.86 57.2 60.39
Change - -12.54% 14.84% 4.17% 6.2% 5.57%
Enterprise Value (EV) 1 51.47 45.02 51.45 53.85 57.2 60.38
Change - -12.54% 14.28% 4.66% 6.22% 5.57%
P/E Ratio 725x 238x 93.3x 258x 31.1x 114x
PBR 1.16x 1.01x 1.15x 1.19x 1.21x 1.27x
PEG - 1x 0x -4.1x 0x -1.6x
Capitalization / Revenue 560x 489x 533x 718x 880x 60x
EV / Revenue 559x 489x 530x 718x 880x 60x
EV / EBITDA - - - - - -
EV / EBIT -189x -197x -459x -87.4x -126x 114x
EV / FCF 559x 1,041x 159x 222x 328x 91.6x
FCF Yield 0.18% 0.1% 0.63% 0.45% 0.3% 1.09%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0659 0.1755 0.5143 0.194 1.703 0.4921
Distribution rate - - - - - -
Net sales 1 0.092 0.092 0.097 0.075 0.065 1.007
EBITDA - - - - - -
EBIT 1 -0.273 -0.229 -0.112 -0.616 -0.455 0.53
Net income 1 0.071 0.189 0.554 0.209 1.834 0.53
Net Debt 1 -0.006 -0.004 -0.255 -0.013 -0.003 -0.002
Reference price 2 47.80 41.80 48.00 50.00 53.00 56.00
Nbr of stocks (in thousands) 1,077 1,077 1,077 1,077 1,077 1,077
Announcement Date 10/5/21 28/3/22 5/5/23 29/3/24 31/3/25 30/3/26
1BGN in Million2BGN
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 36.74M
33.41x11.35x18.59x3.87% 26.12B
48.67x10.49x17.6x4.23% 24.97B
46.29x12.78x19.2x3.72% 18.03B
38.43x9.08x16.76x4.09% 17.49B
40.74x9.77x17.46x4.45% 16.07B
54.94x8.21x18.89x3.54% 15.51B
45.6x10.8x17.36x4.45% 12.71B
31.59x9.97x20.49x3.38% 12.4B
45.05x9.02x16.97x3.98% 11.9B
Average 42.75x 10.16x 18.15x 3.97% 15.52B
Weighted average by Cap. 42.58x 10.31x 18.13x 3.98%

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. CCBR Stock
  4. Valuation Grand Vision Properties REIT
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!