🚀 VC round data is live in beta, check it out!
Hepsor Valuation Multiples
Discover revenue and EBITDA valuation multiples for Hepsor and similar public comparables like Buergerliches Brauhaus, Warimpex, Hipermarc, Immovaria Real Estate and more.
Hepsor Overview
About Hepsor
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.
Founded
2011
HQ
Employees
28
Website
Sectors
Financials (FY)
EV
$78M
Hepsor Financials
Hepsor reported last fiscal year revenue of $41M and EBITDA of $5M.
In the same fiscal year, Hepsor generated $6M in gross profit, $5M in EBITDA, and $460K in net income.
Hepsor P&L
In the most recent fiscal year, Hepsor reported revenue of $41M and EBITDA of $5M.
Hepsor expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | — | XXX | $41M | XXX | XXX | XXX |
| Gross Profit | — | XXX | $6M | XXX | XXX | XXX |
| Gross Margin | — | XXX | 16% | XXX | XXX | XXX |
| EBITDA | — | XXX | $5M | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 11% | XXX | XXX | XXX |
| EBIT Margin | — | XXX | 9% | XXX | XXX | XXX |
| Net Profit | — | XXX | $460K | XXX | XXX | XXX |
| Net Margin | — | XXX | 1% | XXX | XXX | XXX |
| Net Debt | — | — | $51M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Hepsor Stock Performance
Hepsor has current market cap of $28M, and enterprise value of $78M.
Market Cap Evolution
Hepsor's stock price is $7.05.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $78M | $28M | 0.0% | XXX | XXX | XXX | $0.12 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialHepsor Valuation Multiples
Hepsor trades at 1.9x EV/Revenue multiple, and 17.0x EV/EBITDA.
Hepsor Financial Valuation Multiples
As of April 7, 2026, Hepsor has market cap of $28M and EV of $78M.
Equity research analysts estimate Hepsor's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Hepsor has a P/E ratio of 60.0x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $28M | XXX | $28M | XXX | XXX | XXX |
| EV (current) | $78M | XXX | $78M | XXX | XXX | XXX |
| EV/Revenue | — | XXX | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | — | XXX | 17.0x | XXX | XXX | XXX |
| EV/EBIT | — | XXX | 20.4x | XXX | XXX | XXX |
| EV/Gross Profit | — | XXX | 12.1x | XXX | XXX | XXX |
| P/E | — | XXX | 60.0x | XXX | XXX | XXX |
| EV/FCF | — | XXX | 4.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Hepsor Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Hepsor Margins & Growth Rates
Hepsor's revenue in the last fiscal year declined by (8%).
Hepsor's revenue per employee in the last FY averaged $1.5M, while opex per employee averaged $0.1M for the same period.
Hepsor Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | — | XXX | (8%) | XXX | XXX | XXX |
| EBITDA Margin | — | XXX | 11% | XXX | XXX | XXX |
| EBITDA Growth | — | XXX | (18%) | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $1.5M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | — | XXX | 3% | XXX | XXX | XXX |
| G&A Expenses to Revenue | — | XXX | 2% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 6% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Hepsor Public Comps
See public comps and valuation multiples for other Real Estate Development comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Buergerliches Brauhaus | XXX | XXX | XXX | XXX | XXX | XXX |
| Warimpex | XXX | XXX | XXX | XXX | XXX | XXX |
| Hipermarc | XXX | XXX | XXX | XXX | XXX | XXX |
| Immovaria Real Estate | XXX | XXX | XXX | XXX | XXX | XXX |
| Preservium Property | 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 M&A Activity
Hepsor acquired XXX companies to date.
Last acquisition by Hepsor was on XXXXXXXX, XXXXX. Hepsor acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Hepsor
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialHepsor Investment Activity
Hepsor invested in XXX companies to date.
Hepsor made its latest investment on XXXXXXXX, XXXXX. Hepsor invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Hepsor
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Hepsor
| 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 over 28 employees. |
| Is Hepsor publicly listed? | Yes, Hepsor is a public company listed on Nasdaq Tallinn. |
| 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? | Hepsor main competitors are Buergerliches Brauhaus, Warimpex, Hipermarc, Immovaria Real Estate. |
| What is the current market cap of Hepsor? | Hepsor's current market cap is $28M. |
| What is the current revenue of Hepsor? | Hepsor's last fiscal year revenue is $41M. |
| What is the current EV/Revenue multiple of Hepsor? | Current revenue multiple of Hepsor is 1.9x. |
| Is Hepsor profitable? | No, Hepsor is not profitable. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.