Switch theme
Sign up to access all valuation multiples
Hepsor AS is a real estate development company in Estonia. It has the following operating segments: residential real estate; commercial real estate; and headquarters. It generates the majority of the revenue from the residential real estate segment.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Hepsor has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, Hepsor achieved revenue of $43.2M and an EBITDA of $5.5M.
Hepsor expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Hepsor valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $46.3M | $43.2M | XXX | XXX | XXX |
| Gross Profit | $2.0M | $8.0M | XXX | XXX | XXX |
| Gross Margin | 4% | 18% | XXX | XXX | XXX |
| EBITDA | $6.5M | $5.5M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 13% | XXX | XXX | XXX |
| Net Profit | $1.6M | $1.3M | XXX | XXX | XXX |
| Net Margin | 3% | 3% | XXX | XXX | XXX |
| Net Debt | $50.4M | $55.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 13, 2025, Hepsor's stock price is EUR 6 (or $7).
Hepsor has current market cap of EUR 23.9M (or $26.9M), and EV of EUR 71.4M (or $80.4M).
See Hepsor trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $80.4M | $26.9M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 13, 2025, Hepsor has market cap of $26.9M and EV of $80.4M.
Hepsor's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate Hepsor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Hepsor and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $80.4M | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | 14.7x | XXX | XXX | XXX |
| P/E | 56.5x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 8.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialHepsor's NTM/LTM revenue growth is n/a
Hepsor's revenue per employee for the last fiscal year averaged $1.5M, while opex per employee averaged n/a for the same period.
Over next 12 months, Hepsor's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Hepsor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Hepsor and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -7% | XXX | XXX | XXX | XXX |
| EBITDA Margin | N/A | XXX | XXX | XXX | XXX |
| EBITDA Growth | -15% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | N/A | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.5M | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 0% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Aldar Properties | XXX | XXX | XXX | XXX | XXX | XXX |
| CTP | XXX | XXX | XXX | XXX | XXX | XXX |
| Royal Heijmans | XXX | XXX | XXX | XXX | XXX | XXX |
| New Amsterdam Invest | XXX | XXX | XXX | XXX | XXX | XXX |
| DigiCo REIT | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Hepsor acquired XXX companies to date.
Last acquisition by Hepsor was XXXXXXXX, XXXXX XXXXX XXXXXX . Hepsor acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Hepsor founded? | Hepsor was founded in 2011. |
| Where is Hepsor headquartered? | Hepsor is headquartered in Estonia. |
| How many employees does Hepsor have? | As of today, Hepsor has 28 employees. |
| Is Hepsor publicy listed? | Yes, Hepsor is a public company listed on TAL. |
| What is the stock symbol of Hepsor? | Hepsor trades under HPR1T ticker. |
| When did Hepsor go public? | Hepsor went public in 2021. |
| Who are competitors of Hepsor? | Similar companies to Hepsor include e.g. Aldar Properties, CTP, Royal Heijmans, New Amsterdam Invest. |
| What is the current market cap of Hepsor? | Hepsor's current market cap is $26.9M |
| What is the current revenue growth of Hepsor? | Hepsor revenue growth between 2023 and 2024 was -7%. |
| Is Hepsor profitable? | Yes, Hepsor is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
