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 P/E Multiple | -9.7x - -10.8x | -10.3x |
| Selected Fwd P/E Multiple | -175.6x - -194.1x | -184.9x |
| Fair Value | kr50.80 - kr56.15 | kr53.48 |
| Upside | -24.2% - -16.2% | -20.2% |
| Benchmarks | - | Full Ticker |
| Sonagi, S.G.P.S., S.A. | - | ENXTLS:SNG |
| Inmofam 99 SOCIMI, S.A. | - | BME:YINM |
| VBL Plc | - | MTSE:VBL |
| Kojamo Oyj | - | DB:V4OC |
| Sedlmayr Grund und Immobilien AG | - | DB:SPB |
| German High Street Properties A/S | - | CPSE:GERHSP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SNG | YINM | VBL | V4OC | SPB | GERHSP | |||
| ENXTLS:SNG | BME:YINM | MTSE:VBL | DB:V4OC | DB:SPB | CPSE:GERHSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -3.1% | 14.9% | -51.9% | -1.7% | NM- | ||
| 3Y CAGR | NM- | 3.9% | -24.6% | -72.5% | -8.9% | NM- | ||
| Latest Twelve Months | 4.4% | 33.6% | 46.1% | 74.8% | 171.3% | 38.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -116.2% | 108.2% | 46.9% | 63.3% | 24.0% | -28.5% | ||
| Prior Fiscal Year | -29.1% | 47.9% | 32.1% | -20.1% | 10.0% | -87.4% | ||
| Latest Fiscal Year | -23.7% | 57.3% | 37.5% | 4.7% | 25.0% | -3.2% | ||
| Latest Twelve Months | -23.7% | 57.3% | 37.5% | -4.3% | 25.0% | -53.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.2x | 14.5x | 15.7x | 22.9x | 23.8x | NA | ||
| Price / LTM Sales | 1.7x | 12.2x | 6.8x | 6.0x | 7.8x | 7.1x | ||
| LTM P/E Ratio | -7.3x | 21.4x | 18.1x | -140.2x | 31.0x | -13.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -140.2x | 18.1x | 31.0x | |||||
| Historical LTM P/E Ratio | -294.8x | -8.5x | 13.2x | |||||
| Selected P/E Multiple | -9.7x | -10.3x | -10.8x | |||||
| (x) LTM Net Income | (2) | (2) | (2) | |||||
| (=) Equity Value | 24 | 26 | 27 | |||||
| (/) Shares Outstanding | 3.7 | 3.7 | 3.7 | |||||
| Implied Value Range | 6.63 | 6.98 | 7.33 | |||||
| FX Rate: EUR/DKK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 49.47 | 52.07 | 54.68 | 67.00 | ||||
| Upside / (Downside) | -26.2% | -22.3% | -18.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SNG | YINM | VBL | V4OC | SPB | GERHSP | |
| Value of Common Equity | 12 | 27 | 45 | 2,642 | 1,072 | 33 | |
| (/) Shares Outstanding | 10.0 | 2.1 | 249.2 | 247.1 | 0.7 | 3.7 | |
| Implied Stock Price | 1.17 | 12.70 | 0.18 | 10.69 | 1,460.00 | 8.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.13 | |
| Implied Stock Price (Trading Cur) | 1.17 | 12.70 | 0.18 | 10.69 | 1,460.00 | 67.00 | |
| 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 | |