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 | 0.5x - 1.1x | 0.8x |
| Fair Value | zł4.68 - zł5.18 | zł4.93 |
| Upside | 12.3% - 24.1% | 18.2% |
| Benchmarks | - | Full Ticker |
| Sedlmayr Grund und Immobilien AG | - | DB:SPB |
| AX Real Estate p.l.c. | - | MTSE:AXR |
| Deutsche Wohnen SE | - | DB:DWNI |
| abrdn European Logistics Income plc | - | DB:5JX |
| VBL Plc | - | MTSE:VBL |
| Globe Trade Centre S.A. | - | WSE:GTC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| SPB | AXR | DWNI | 5JX | VBL | GTC | |||
| DB:SPB | MTSE:AXR | DB:DWNI | DB:5JX | MTSE:VBL | WSE:GTC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -16.7% | 195.2% | NM- | NM- | -19.8% | -35.1% | ||
| 3Y CAGR | -31.6% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 117.0% | 1746.7% | NM | 5.0% | -77.5% | 276.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 25.1% | -318.4% | -11.4% | 32.8% | 51.7% | 7.7% | ||
| Prior Fiscal Year | 6.9% | 3.5% | -13.2% | -51.3% | 68.8% | 14.0% | ||
| Latest Fiscal Year | 10.0% | 39.0% | -156.9% | -196.3% | 32.1% | 5.7% | ||
| Latest Twelve Months | 10.2% | 39.0% | -86.7% | -167.3% | 29.1% | 30.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.7% | -5.3% | 2.4% | 1.4% | 6.9% | 1.2% | ||
| Prior Fiscal Year | 3.2% | 0.3% | -2.4% | -3.8% | 10.5% | 2.1% | ||
| Latest Twelve Months | 5.6% | 5.6% | -9.8% | -16.3% | 2.3% | 5.3% | ||
| Next Fiscal Year | 6.2% | 6.3% | 4.5% | 4.2% | 3.6% | 4.8% | ||
| Two Fiscal Years Forward | 6.6% | 7.3% | 4.4% | 3.3% | 3.5% | 6.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.2x | 5.8x | 5.2x | 7.0x | 8.7x | 3.1x | ||
| Price / LTM EPS | 60.8x | 14.8x | -6.0x | -4.2x | 29.7x | 10.0x | ||
| Price / Book | 3.5x | 0.8x | 0.6x | 0.8x | 0.7x | 0.5x | ||
| Price / Fwd Book | 4.0x | 0.8x | 0.6x | 0.7x | 0.7x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.8x | 3.5x | |||||
| Historical P/B Ratio | 0.5x | 0.8x | 1.1x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 1,104 | 1,104 | 1,104 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SPB | AXR | DWNI | 5JX | VBL | GTC | |
| Value of Common Equity | 837 | 112 | 7,891 | 268 | 45 | 574 | |
| (/) Shares Outstanding | 0.7 | 274.3 | 396.9 | 412.2 | 249.2 | 574.3 | |
| Implied Stock Price | 1,140.00 | 0.41 | 19.88 | 0.65 | 0.18 | 1.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.24 | |
| Implied Stock Price (Trading Cur) | 1,140.00 | 0.41 | 19.88 | 0.65 | 0.18 | 4.17 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | PLN | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.24 | |