看來載入頁面時發生了錯誤.
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。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 8.6x - 9.5x | 9.1x |
| Selected Fwd Ps Multiple | 8.7x - 9.6x | 9.1x |
| Fair Value | €1,672 - €1,848 | €1,760 |
| Upside | 14.5% - 26.6% | 20.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| TLG Immobilien AG | - | HMSE:TLG |
| DEFAMA Deutsche Fachmarkt AG | - | DB:DEF |
| DEMIRE Deutsche Mittelstand Real Estate AG | - | DB:DMRE |
| Webac Holding AG | - | DB:RKB |
| Realia Business, S.A. | - | DB:RBS |
| Sedlmayr Grund und Immobilien AG | - | DB:SPB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| TLG | DEF | DMRE | RKB | RBS | SPB | |||
| HMSE:TLG | DB:DEF | DB:DMRE | DB:RKB | DB:RBS | DB:SPB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -16.1% | 19.5% | 4.4% | 19.1% | 7.1% | 3.3% | ||
| 3Y CAGR | -21.7% | 16.8% | -4.4% | 39.4% | -9.4% | 6.7% | ||
| Latest Twelve Months | 341.8% | 14.8% | -72.6% | 144.8% | -12.3% | 8.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 306.7% | 21.7% | -36.1% | -122.2% | 29.2% | 24.0% | ||
| Prior Fiscal Year | 995.5% | 17.8% | -103.3% | -7.1% | 16.1% | 10.0% | ||
| Latest Fiscal Year | 30.0% | 16.7% | -47.3% | -16.8% | 27.1% | 25.0% | ||
| Latest Twelve Months | 30.0% | 16.3% | -134.4% | -16.8% | 27.1% | 25.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 31.3x | 19.6x | -12.5x | 2.7x | 28.0x | 23.8x | ||
| Price / LTM Sales | 12.1x | 4.7x | 1.0x | 2.0x | 10.4x | 7.8x | ||
| LTM P/E Ratio | 40.3x | 29.2x | -0.8x | -12.2x | 38.5x | 31.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 4.7x | 12.1x | |||||
| Historical LTM P/S Ratio | 7.8x | 16.1x | 20.2x | |||||
| Selected Price / Sales Multiple | 8.6x | 9.1x | 9.5x | |||||
| (x) LTM Sales | 138 | 138 | 138 | |||||
| (=) Equity Value | 1,190 | 1,253 | 1,316 | |||||
| (/) Shares Outstanding | 0.7 | 0.7 | 0.7 | |||||
| Implied Value Range | 1,620.93 | 1,706.24 | 1,791.55 | |||||
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,620.93 | 1,706.24 | 1,791.55 | 1,460.00 | ||||
| Upside / (Downside) | 11.0% | 16.9% | 22.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TLG | DEF | DMRE | RKB | RBS | SPB | |
| Value of Common Equity | 1,666 | 132 | 75 | 2 | 1,428 | 1,072 | |
| (/) Shares Outstanding | 106.8 | 4.8 | 105.5 | 0.8 | 1,509.6 | 0.7 | |
| Implied Stock Price | 15.60 | 27.60 | 0.71 | 2.22 | 0.95 | 1,460.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.60 | 27.60 | 0.71 | 2.22 | 0.95 | 1,460.00 | |
| 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 | |