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 | 68.6x - 75.9x | 72.2x |
| Selected Fwd P/E Multiple | 26.5x - 29.3x | 27.9x |
| Fair Value | €0.61 - €0.67 | €0.64 |
| Upside | -21.1% - -12.8% | -17.0% |
| Benchmarks | - | Full Ticker |
| VIB Vermögen AG | - | LSE:0AC3 |
| Texaf S.A. | - | LSE:0Q5Q |
| Grainger plc | - | LSE:GRI |
| Cibus Nordic Real Estate AB (publ) | - | LSE:0ABQ |
| TAG Immobilien AG | - | LSE:0JK4 |
| abrdn European Logistics Income plc | - | DB:5JX |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 0AC3 | 0Q5Q | GRI | 0ABQ | 0JK4 | 5JX | |||
| LSE:0AC3 | LSE:0Q5Q | LSE:GRI | LSE:0ABQ | LSE:0JK4 | DB:5JX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -10.6% | -7.2% | -23.0% | NM- | -23.0% | -31.4% | ||
| 3Y CAGR | 6.5% | 12.6% | -34.2% | NM- | -40.3% | -59.1% | ||
| Latest Twelve Months | -72.1% | -36.2% | 9972.7% | 229.9% | 128.6% | 103.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 72.0% | 30.5% | 37.5% | 31.4% | 33.1% | 21.2% | ||
| Prior Fiscal Year | 126.2% | 40.1% | 9.6% | -15.9% | -29.5% | -196.3% | ||
| Latest Fiscal Year | 33.7% | 23.5% | 10.8% | -5.2% | 11.0% | 7.6% | ||
| Latest Twelve Months | 33.7% | 23.5% | 34.7% | 18.5% | 10.2% | 7.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -32.3x | 9.1x | 21.1x | 21.7x | 20.0x | NA | ||
| Price / LTM Sales | 2.2x | 3.9x | 4.9x | 7.7x | 2.5x | 7.7x | ||
| LTM P/E Ratio | 6.6x | 16.6x | 14.2x | 31.9x | 24.3x | 101.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.6x | 16.6x | 31.9x | |||||
| Historical LTM P/E Ratio | -3.9x | 12.4x | 101.8x | |||||
| Selected P/E Multiple | 68.6x | 72.2x | 75.9x | |||||
| (x) LTM Net Income | 3 | 3 | 3 | |||||
| (=) Equity Value | 208 | 219 | 230 | |||||
| (/) Shares Outstanding | 412.2 | 412.2 | 412.2 | |||||
| Implied Value Range | 0.50 | 0.53 | 0.56 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.50 | 0.53 | 0.56 | 0.77 | ||||
| Upside / (Downside) | -34.5% | -31.0% | -27.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 0AC3 | 0Q5Q | GRI | 0ABQ | 0JK4 | 5JX | |
| Value of Common Equity | 236 | 126 | 1,532 | 1,241 | 2,536 | 317 | |
| (/) Shares Outstanding | 33.1 | 3.7 | 738.2 | 76.3 | 176.5 | 412.2 | |
| Implied Stock Price | 7.14 | 34.40 | 2.08 | 16.27 | 14.37 | 0.77 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.09 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.14 | 34.40 | 2.08 | 182.00 | 14.37 | 0.77 | |
| Trading Currency | EUR | EUR | GBP | SEK | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.09 | 1.00 | 1.00 | |