Company Valuation: INVL Baltic Farmland

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 16.3 24.86 26.15 23.25 20.34 20.99
Change - 52.48% 5.19% -11.11% -12.5% 3.17%
Enterprise Value (EV) 1 16 24.72 25.95 23.19 20.21 20.91
Change - 54.45% 5% -10.66% -12.82% 3.46%
P/E 18.2x 17.6x 13.3x 8.79x 11.1x 25.7x
PBR 1.16x 1.66x 1.62x 1.27x 1.03x 1.04x
PEG - 0.3x 0.3x 0.3x -0.4x -0.5x
Capitalization / Revenue 24.5x 36.1x 35.9x 29.1x 24.1x 23.6x
EV / Revenue 24.1x 35.9x 35.6x 29x 24x 23.5x
EV / EBITDA - - - - - -
EV / EBIT 43.7x 61.9x 66.9x 53.9x 51.3x 34.6x
EV / FCF 40.6x 107x 73.8x 100x 55.5x 102x
FCF Yield 2.46% 0.93% 1.35% 1% 1.8% 0.98%
Dividend per Share 2 0.15 0.24 0.15 0.12 0.12 0.12
Rate of return 2.97% 3.12% 1.85% 1.67% 1.9% 1.85%
EPS 2 0.2773 0.4371 0.6097 0.8188 0.5688 0.2528
Distribution rate 54.1% 54.9% 24.6% 14.7% 21.1% 47.5%
Net sales 1 0.665 0.689 0.728 0.799 0.843 0.891
EBITDA - - - - - -
EBIT 1 0.366 0.399 0.388 0.43 0.394 0.605
Net income 1 0.895 1.411 1.968 2.643 1.836 0.816
Net Debt 1 -0.302 -0.144 -0.199 -0.059 -0.125 -0.072
Reference price 2 5.050 7.700 8.100 7.200 6.300 6.500
Nbr of stocks (in thousands) 3,229 3,229 3,229 3,229 3,229 3,229
Announcement Date 18/03/21 28/02/22 01/03/23 01/03/24 28/02/25 27/02/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.59M
65.15x - - - 70.03B
12.7x4.44x11.39x3.79% 40.22B
18.87x4.07x16.38x1.3% 29.17B
8.31x1.49x8.38x4.26% 27.69B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
10.24x2.01x7.75x4.1% 20.59B
8.02x2.91x6.53x-.--% 20.05B
13.28x6.44x16.94x1.64% 19.06B
Average 17.42x 3.16x 10.51x 3.28% 28.12B
Weighted average by Cap. 24.99x 3.16x 10.57x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - INVL Baltic Farmland

Historical PBR trend

Valuation ratios - PBR - INVL Baltic Farmland

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - INVL Baltic Farmland

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - INVL Baltic Farmland

  1. Stock Market
  2. Stocks
  3. INL1L Stock
  4. Valuation INVL Baltic Farmland