Company Valuation: Cordoba Logistics & Ventures Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 546.9 243.2 359.8 469.4 1,346 1,104
Change - -55.54% 47.97% 30.46% 186.79% -18%
Enterprise Value (EV) 1 562.3 236.6 527.3 895 2,249 1,569
Change - -57.92% 122.82% 69.73% 151.26% -30.21%
P/E -99.6x -30.1x 8.5x 4.07x 8.49x 6.01x
PBR 39.9x 1.37x 0.67x 0.72x 1.53x 0.65x
PEG - -0.6x -0x 0x 0.2x 0.4x
Capitalization / Revenue - 29,296,048x 3,097,617x 1,054,878x 1,977,356x 1,076,116x
EV / Revenue - - - - - -
EV / EBITDA -55.1x -33x 6.31x 2.22x 3.65x 1.63x
EV / EBIT -53.3x -23.4x 11.9x 3.38x 6.12x 2.53x
EV / FCF -52.9x -4.5x -1.35x -6.87x -3.03x -5.25x
FCF Yield -1.89% -22.2% -74.1% -14.6% -33.1% -19%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2483 -0.3657 0.5872 1.6 2.199 2.549
Distribution rate - - - - - -
Net sales - 8.3 116.2 445 680.8 1,026
EBITDA 1 -10.21 -7.171 83.56 402.8 616 962.4
EBIT 1 -10.55 -10.12 44.43 264.5 367.2 620.3
Net income 1 -5.49 -8.085 35.26 115.4 158.5 183.8
Net Debt 1 15.41 -6.521 167.5 425.6 902.5 465.4
Reference price 2 24.74 11.00 4.99 6.51 18.67 15.31
Nbr of stocks (in thousands) 22,105 22,105 72,105 72,105 72,105 72,105
Announcement Date 14/7/21 7/10/22 7/10/23 7/10/24 9/10/25 8/10/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.31M
18.56x1.22x8.9x6.05% 92.21B
14.76x0.84x7.53x1.87% 72.17B
16.19x0.97x7.15x3.44% 71.65B
33.92x1.41x12.21x0.47% 52.35B
12.88x9.24x29.05x5.33% 41.28B
25.17x1.18x12.66x3.11% 34.12B
15.77x0.47x4.68x2.61% 25.83B
21.33x1.61x15.06x0.85% 23.84B
10.52x1.48x5.48x4% 15.52B
Average 18.79x 2.05x 11.41x 3.08% 42.9B
Weighted average by Cap. 19.07x 1.89x 10.98x 3.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cordoba Logistics & Ventures Limited

Historical PBR trend

Valuation ratios - PBR - Cordoba Logistics & Ventures Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cordoba Logistics & Ventures Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cordoba Logistics & Ventures Limited

  1. Stock Market
  2. Stocks
  3. CLVL Stock
  4. Valuation Cordoba Logistics & Ventures Limited