Company Valuation: Canadian Apartment Properties Real Estate Investment Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,502 7,343 8,264 7,098 5,739 5,426 - -
Change - -30.08% 12.54% -14.11% -19.15% -5.44% - -
Enterprise Value (EV) 1 10,502 14,347 8,264 7,098 5,739 11,479 11,531 5,426
Change - 36.62% -42.4% -14.11% -19.15% 100.04% 0.45% -52.94%
P/E 7.49x 547x -20.2x 24.6x 29.9x 46.9x 13.8x -
PBR - - - - - - - -
PEG - -5.5x 0x -0x -1x -1.2x 0x -
Capitalization / Revenue 11.3x 7.29x 7.76x 6.38x 5.72x 5.43x 5.31x 5.2x
EV / Revenue 11.3x 14.2x 7.76x 6.38x 5.72x 11.5x 11.3x 5.2x
EV / EBITDA 18.3x 23.4x 13x 10.5x 9.52x 19.1x 18.6x -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.409 1.45 1.45 1.471 1.546 1.566 1.592 -
Rate of return 2.35% 3.4% 2.97% 3.45% 4.19% 4.45% 4.53% -
EPS 2 8.003 0.078 -2.419 1.73 1.232 0.75 2.55 -
Distribution rate 17.6% 1,859% -59.9% 85% 125% 209% 62.4% -
Net sales 1 933.1 1,007 1,065 1,113 1,003 999 1,022 1,044
EBITDA 1 575.2 612.4 636.2 673.1 603.1 601.8 621.3 -
EBIT - - - - - - - -
Net income 1 1,393 13.64 -411.6 292.7 197.1 115.3 398.1 397.8
Net Debt 1 - 7,004 - - - 6,053 6,104 -
Reference price 2 59.96 42.68 48.80 42.63 36.87 35.16 35.16 35.16
Nbr of stocks (in thousands) 175,145 172,046 169,339 166,492 155,642 154,336 - -
Announcement Date 23/02/22 22/02/23 22/02/24 13/02/25 12/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
46.88x11.49x19.07x4.45% 3.83B
33.62x11.58x18.97x3.77% 26.79B
49.88x10.69x17.92x4.12% 25.6B
48.1x13.14x19.74x3.58% 18.74B
38.71x9.07x16.83x4.06% 17.6B
40.67x9.76x17.45x4.46% 16.04B
53.24x8x18.35x3.74% 14.68B
46.44x10.99x17.65x4.37% 12.94B
31.61x9.93x20.46x3.37% 12.38B
44.24x9.07x17.06x3.94% 12B
Average 43.34x 10.37x 18.35x 3.99% 16.06B
Weighted average by Cap. 42.94x 10.47x 18.32x 3.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CAR.UN Stock
  4. Valuation Canadian Apartment Properties Real Estate Investment Trust