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 | 0.8x - 0.9x | 0.9x |
| Historical Pb Multiple | 0.6x - 2.3x | 1.3x |
| Fair Value | €1.57 - €1.74 | €1.66 |
| Upside | 38.0% - 52.5% | 45.2% |
| Benchmarks | - | Full Ticker |
| SM Wirtschaftsberatungs AG | - | XTRA:SMWN |
| Deutsche Grundstücksauktionen AG | - | XTRA:DGR |
| Gateway Real Estate AG | - | XTRA:GTY |
| Noratis AG | - | XTRA:NUVA |
| GIEAG Immobilien AG | - | MUN:2GI |
| The Grounds Real Estate Development AG | - | DB:AMM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SMWN | DGR | GTY | NUVA | 2GI | AMM | |||
| XTRA:SMWN | XTRA:DGR | XTRA:GTY | XTRA:NUVA | MUN:2GI | DB:AMM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.7% | NM- | 37.9% | NM- | NM- | NM- | ||
| 3Y CAGR | 14.0% | NM- | 25.6% | NM- | -48.3% | NM- | ||
| Latest Twelve Months | 366.9% | 77.5% | 24804.9% | -156.5% | 132.6% | -51.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 96.3% | 6.4% | 435.3% | -4.1% | 7.7% | -13.6% | ||
| Prior Fiscal Year | -162.2% | -64.6% | 140.6% | -18.2% | -77.3% | -29.6% | ||
| Latest Fiscal Year | 613.0% | -15.2% | 710.6% | -42.2% | 22.5% | -83.0% | ||
| Latest Twelve Months | 398.2% | -15.2% | 189.3% | -42.2% | 22.5% | -83.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.9% | 5.9% | 30.9% | -2.0% | 20.5% | -1.3% | ||
| Prior Fiscal Year | -3.9% | -25.6% | 8.4% | -12.7% | -21.7% | -31.4% | ||
| Latest Twelve Months | 13.8% | -7.4% | 80.8% | -38.7% | NA | -32.0% | ||
| Next Fiscal Year | #NUM! | 8.7% | #NUM! | -13.4% | 16.2% | -7.1% | ||
| Two Fiscal Years Forward | 12.2% | 16.5% | 57.6% | 1.3% | 40.9% | -3.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 46.4x | 3.7x | 1.3x | 0.2x | 0.5x | 2.2x | ||
| Price / LTM EPS | 11.6x | -24.5x | 0.7x | -0.5x | 2.4x | -2.7x | ||
| Price / Book | 1.6x | 1.9x | 0.7x | 0.2x | NA | 0.6x | ||
| Price / Fwd Book | 1.5x | 1.7x | 0.7x | 0.3x | 0.2x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 1.1x | 1.9x | |||||
| Historical P/B Ratio | 0.6x | 1.3x | 2.3x | |||||
| Selected P/B Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) Book Value | 48 | 48 | 48 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SMWN | DGR | GTY | NUVA | 2GI | AMM | |
| Value of Common Equity | 24 | 10 | 148 | 14 | 10 | 28 | |
| (/) Shares Outstanding | 3.9 | 1.6 | 186.8 | 13.6 | 4.2 | 24.7 | |
| Implied Stock Price | 6.15 | 6.45 | 0.79 | 1.01 | 2.30 | 1.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.15 | 6.45 | 0.79 | 1.01 | 2.30 | 1.14 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |