Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.6x - 1.0x | 0.9x |
| Fair Value | kr72.55 - kr80.19 | kr76.37 |
| Upside | -5.8% - 4.1% | -0.8% |
| Benchmarks | - | Full Ticker |
| AGROB Immobilien AG | - | DB:AGR |
| TLG Immobilien AG | - | HMSE:TLG |
| FIPP S.A. | - | ENXTPA:FIPP |
| Domo Activos, S.A. | - | BME:DOMO |
| Kojamo Oyj | - | DB:V4OC |
| German High Street Properties A/S | - | CPSE:GERHSP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGR | TLG | FIPP | DOMO | V4OC | GERHSP | |||
| DB:AGR | HMSE:TLG | ENXTPA:FIPP | BME:DOMO | DB:V4OC | CPSE:GERHSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -64.5% | -40.9% | NM- | NM- | -51.9% | NM- | ||
| 3Y CAGR | -82.5% | -48.0% | NM- | NM- | -72.5% | NM- | ||
| Latest Twelve Months | -90.0% | 107.3% | -32.6% | -106.9% | 74.8% | 38.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.1% | 306.7% | -169.0% | -173.1% | 63.3% | -28.5% | ||
| Prior Fiscal Year | 1.0% | 995.5% | -175.2% | 22.7% | -20.1% | -87.4% | ||
| Latest Fiscal Year | 0.1% | 30.0% | -189.1% | -30.9% | 4.7% | -3.2% | ||
| Latest Twelve Months | 0.1% | 30.0% | -189.1% | -30.9% | -4.3% | -53.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.2% | 9.4% | -6.3% | 7.5% | 7.4% | -3.1% | ||
| Prior Fiscal Year | 0.4% | NA | -6.3% | 23.4% | -2.4% | -6.7% | ||
| Latest Twelve Months | 0.0% | NA | -9.0% | -1.5% | -0.5% | -4.2% | ||
| Next Fiscal Year | 0.0% | -2.9% | #NUM! | #NUM! | 3.6% | -0.2% | ||
| Two Fiscal Years Forward | 0.0% | 2.2% | -12.1% | -1.6% | 3.9% | -0.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 11.1x | 11.4x | 6.1x | 14.0x | 6.0x | 8.2x | ||
| Price / LTM EPS | 11774.2x | 38.0x | -3.3x | -45.3x | -141.8x | -15.2x | ||
| Price / Book | 4.3x | NA | 0.3x | 0.7x | 0.8x | 0.6x | ||
| Price / Fwd Book | 5.7x | 0.8x | 0.3x | 0.7x | 0.7x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.7x | 4.3x | |||||
| Historical P/B Ratio | 0.6x | 0.9x | 1.0x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 61 | 61 | 61 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGR | TLG | FIPP | DOMO | V4OC | GERHSP | |
| Value of Common Equity | 171 | 1,570 | 14 | 14 | 2,751 | 38 | |
| (/) Shares Outstanding | 3.9 | 106.8 | 115.3 | 11.3 | 247.1 | 3.7 | |
| Implied Stock Price | 44.00 | 14.70 | 0.12 | 1.24 | 11.13 | 10.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | |
| Implied Stock Price (Trading Cur) | 44.00 | 14.70 | 0.12 | 1.24 | 11.13 | 77.00 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | DKK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | |