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 | kr74.14 - kr81.94 | kr78.04 |
| Upside | 1.6% - 12.2% | 6.9% |
| Benchmarks | - | Full Ticker |
| FIPP S.A. | - | ENXTPA:FIPP |
| Kojamo Oyj | - | DB:V4OC |
| Inmobiliaria Park Rose Iberoamericana SOCIMI, S.A. | - | BME:YPARK |
| Webac Holding AG | - | DB:RKB |
| Artea SA | - | ENXTPA:ARTE |
| German High Street Properties A/S | - | CPSE:GERHSP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FIPP | V4OC | YPARK | RKB | ARTE | GERHSP | |||
| ENXTPA:FIPP | DB:V4OC | BME:YPARK | DB:RKB | ENXTPA:ARTE | CPSE:GERHSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -51.9% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -72.5% | 51.3% | NM- | NM- | NM- | ||
| Latest Twelve Months | 0.9% | 123.8% | 943.4% | 89.2% | -540.8% | 96.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -164.3% | 74.5% | 6.1% | -124.1% | 13.8% | -32.1% | ||
| Prior Fiscal Year | -150.3% | -20.1% | -3.4% | -378.0% | 9.2% | -87.4% | ||
| Latest Fiscal Year | -175.2% | 4.7% | 30.5% | -7.1% | -28.4% | -3.2% | ||
| Latest Twelve Months | -226.5% | 4.7% | 30.5% | -50.2% | -27.6% | -3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -5.6% | 9.0% | 0.7% | -9.5% | 3.6% | -3.5% | ||
| Prior Fiscal Year | -4.8% | -2.4% | -0.4% | -35.3% | 7.3% | -6.7% | ||
| Latest Twelve Months | -8.9% | 0.6% | 3.3% | -4.9% | -31.2% | -0.2% | ||
| Next Fiscal Year | #NUM! | 3.8% | 3.8% | #NUM! | #NUM! | -0.2% | ||
| Two Fiscal Years Forward | -6.7% | 3.9% | 3.7% | -0.8% | -46.0% | -0.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.0x | 5.7x | 14.2x | 6.4x | 0.5x | 7.6x | ||
| Price / LTM EPS | -3.1x | 120.7x | 46.7x | -12.7x | -1.8x | -239.7x | ||
| Price / Book | 0.3x | 0.7x | 1.5x | 0.6x | 0.7x | 0.6x | ||
| Price / Fwd Book | 0.3x | 0.7x | 1.4x | 0.6x | 0.7x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.7x | 1.5x | |||||
| Historical P/B Ratio | 0.6x | 0.9x | 1.0x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 63 | 63 | 63 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FIPP | V4OC | YPARK | RKB | ARTE | GERHSP | |
| Value of Common Equity | 13 | 2,521 | 28 | 2 | 54 | 36 | |
| (/) Shares Outstanding | 115.3 | 247.1 | 17.2 | 0.8 | 5.0 | 3.7 | |
| Implied Stock Price | 0.12 | 10.20 | 1.60 | 2.22 | 10.80 | 9.78 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | |
| Implied Stock Price (Trading Cur) | 0.12 | 10.20 | 1.60 | 2.22 | 10.80 | 73.00 | |
| 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 | |