載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
OPG
-9.5%
D1Z
-2.2%
O060
1.1%
HK
前往
獲取50%折扣優惠
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
👑 📉美股7巨頭風光不再?為何美國科技股漲勢啞火。
問問WarrenAI
Deutsche Real Estate AG
DB:DRE2
德國 / 地產 / 房地產管理及開發
加入觀察名單
貨幣
€
綜觀
新聞
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
5.70
EUR
公允價值
5.49
EUR
Metrics
Range
Conclusion
Selected LTM P/E Multiple
25.4x - 28.0x
26.7x
Selected Fwd P/E Multiple
39.0x - 43.1x
41.1x
Fair Value
€5.21 - €5.76
€5.49
Upside
-8.5% - 1.1%
-3.7%
Benchmarks
-
Full Ticker
FCR Immobilien AG
-
DB:FC9
Deutsche EuroShop AG
-
DB:DEQ
Immo Moury SCA
-
ENXTBR:IMMOU
CA Immobilien Anlagen AG
-
DB:BZY
NEPI Rockcastle N.V.
-
DB:0A3
Deutsche Real Estate AG
-
DB:DRE2
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
5.70
EUR
公允價值
5.49
EUR
看漲
-3.7%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
FC9
DEQ
IMMOU
BZY
0A3
DRE2
DB:FC9
DB:DEQ
ENXTBR:IMMOU
DB:BZY
DB:0A3
DB:DRE2
Historical Net Income Growth
5Y CAGR
17.5%
2.0%
-5.5%
NM-
7.1%
-44.7%
3Y CAGR
21.6%
27.2%
-38.3%
NM-
35.7%
-46.6%
Latest Twelve Months
151.1%
482.0%
72.9%
76.1%
23.2%
107.5%
Historical Net Income Profit Margin
5 Year Average Margin
31.8%
-7.8%
71.9%
48.7%
42.4%
20.9%
Prior Fiscal Year
22.3%
-13.8%
12.6%
-56.2%
61.6%
-137.7%
Latest Fiscal Year
64.3%
42.9%
22.4%
-19.3%
68.9%
9.4%
Latest Twelve Months
64.3%
42.5%
22.4%
-17.0%
68.9%
9.4%
Current Trading Multiples
EV / LTM EBITDA
19.9x
13.2x
16.6x
21.2x
13.8x
4.9x
Price / LTM Sales
3.6x
5.0x
5.0x
6.6x
5.6x
3.4x
LTM P/E Ratio
5.6x
11.8x
22.3x
-39.0x
8.2x
36.2x
Low
Mid
High
Benchmark LTM P/E Ratio
-39.0x
8.2x
22.3x
Historical LTM P/E Ratio
-4.0x
11.7x
70.7x
Selected P/E Multiple
25.4x
26.7x
28.0x
(x) LTM Net Income
3
3
3
(=) Equity Value
82
87
91
(/) Shares Outstanding
20.6
20.6
20.6
Implied Value Range
4.00
4.21
4.42
FX Rate: EUR/EUR
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
4.00
4.21
4.42
5.70
Upside / (Downside)
-29.9%
-26.2%
-22.5%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
FC9
DEQ
IMMOU
BZY
0A3
DRE2
Value of Common Equity
120
1,421
17
2,339
4,846
117
(/) Shares Outstanding
9.9
75.7
0.5
97.2
794.4
20.6
Implied Stock Price
12.20
18.76
36.80
24.08
6.10
5.70
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
12.20
18.76
36.80
24.08
6.10
5.70
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
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी