Company Valuation: Cordoba Logistics & Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 155.6 546.9 243.2 359.8 469.4 1,346
Change - 251.42% -55.54% 47.97% 30.46% 186.79%
Enterprise Value (EV) 1 148.3 562.3 236.6 527.3 895 2,249
Change - 279.26% -57.92% 122.82% 69.73% 151.26%
P/E -10.6x -99.6x -30.1x 8.5x 4.07x 8.49x
PBR 8.11x 39.9x 1.37x 0.67x 0.72x 1.53x
PEG - 1.6x -0.6x -0x 0x 0.2x
Capitalization / Revenue - - 29,296,048x 3,097,617x 1,054,878x 1,977,356x
EV / Revenue - - - - - -
EV / EBITDA -10.6x -55.1x -33x 6.31x 2.22x 3.65x
EV / EBIT -10.1x -53.3x -23.4x 11.9x 3.38x 6.12x
EV / FCF -15.2x -52.9x -4.5x -1.35x -6.87x -3.03x
FCF Yield -6.57% -1.89% -22.2% -74.1% -14.6% -33.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6611 -0.2483 -0.3657 0.5872 1.6 2.199
Distribution rate - - - - - -
Net sales - - 8.3 116.2 445 680.8
EBITDA 1 -13.98 -10.21 -7.171 83.56 402.8 616
EBIT 1 -14.61 -10.55 -10.12 44.43 264.5 367.2
Net income 1 -14.61 -5.49 -8.085 35.26 115.4 158.5
Net Debt 1 -7.362 15.41 -6.521 167.5 425.6 902.5
Reference price 2 7.04 24.74 11.00 4.99 6.51 18.67
Nbr of stocks (in thousands) 22,105 22,105 22,105 72,105 72,105 72,105
Announcement Date 07/10/20 14/07/21 07/10/22 07/10/23 07/10/24 09/10/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.28M
16.24x1.29x9.42x5.72% 97.57B
15.54x0.92x8.2x1.67% 74.52B
16.73x1.02x7.52x3.47% 71.92B
25.44x1.86x17.69x0.94% 22.93B
20.96x0.76x8.57x-.--% 11.91B
25.83x2.47x9.32x-.--% 8.79B
28.8x0.56x8.26x-.--% 6.06B
15.41x0.7x7.94x3.4% 5.79B
9.16x0.31x5.93x7.72% 5.77B
Average 19.34x 1.10x 9.20x 2.55% 30.53B
Weighted average by Cap. 17.44x 1.15x 9.14x 3.33%

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. CLVL Stock
  4. Valuation Cordoba Logistics & Ventures Limited