Company Valuation: Geffen Residence & Renewal Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 93.74 33 62.51 100.7 148.8 263
Change - -64.8% 89.46% 61.09% 47.72% 76.79%
Enterprise Value (EV) 1 103.9 31.95 64.05 114.9 179.1 310.1
Change - -69.26% 100.49% 79.42% 55.85% 73.13%
P/E -9.43x -2.18x -3.11x -14.6x -29.3x -51.3x
PBR 3.7x 1.35x 14.2x 2.08x 3.29x 2.16x
PEG - -0.1x -0.1x 0.2x 1.1x 1.6x
Capitalization / Revenue 5.23x 50.1x 1,042x 709x 1,136x 3,372x
EV / Revenue 5.8x 48.6x 1,068x 809x 1,367x 3,976x
EV / EBITDA -55.4x -2.13x -7.79x -18.3x -27.2x -45.4x
EV / EBIT -32.3x -1.93x -5.55x -16.9x -26.2x -43.8x
EV / FCF -5.61x -5.49x 15.1x -13.1x -16.6x -41.5x
FCF Yield -17.8% -18.2% 6.6% -7.64% -6.01% -2.41%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1178 -0.1525 -0.2021 -0.032 -0.0233 -0.0157
Distribution rate - - - - - -
Net sales 1 17.92 0.658 0.06 0.142 0.131 0.078
EBITDA 1 -1.876 -14.97 -8.222 -6.265 -6.577 -6.833
EBIT 1 -3.222 -16.56 -11.55 -6.783 -6.826 -7.075
Net income 1 -8.809 -13.43 -20.08 -6.91 -5.073 -5.122
Net Debt 1 10.19 -1.048 1.539 14.22 30.35 47.1
Reference price 2 1.1100 0.3320 0.6290 0.4670 0.6820 0.8050
Nbr of stocks (in thousands) 84,452 99,386 99,386 215,636 218,124 326,703
Announcement Date 31/3/21 23/3/22 29/3/23 19/3/24 19/3/25 15/3/26
1ILS in Million2ILS
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 99.15M
14.49x4.61x12.54x3.48% 41.5B
22.75x4.42x18.56x1.12% 30.77B
6.01x0.72x1.46x8.39% 28.68B
7.58x1.38x6.9x4.7% 27.28B
15.12x3.14x15.52x2.32% 25.06B
15.51x0.99x6.54x2.4% 21.53B
16.22x6.86x19.44x1.17% 21.26B
9.03x2.17x7.47x4.12% 19.72B
7.87x1.74x5.63x2.81% 17.72B
Average 12.73x 2.89x 10.45x 3.39% 23.36B
Weighted average by Cap. 13.09x 3.02x 10.76x 3.48%

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. GEFR Stock
  4. Valuation Geffen Residence & Renewal Ltd