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 Pb Multiple | 0.4x - 0.5x | 0.5x |
Historical Pb Multiple | 0.3x - 0.7x | 0.4x |
Fair Value | €4.44 - €4.91 | €4.67 |
Upside | 19.8% - 32.4% | 26.1% |
Benchmarks | - | Full Ticker |
Vonovia SE | - | DB:VNA |
Deutsche Wohnen SE | - | DB:DWNI |
TAG Immobilien AG | - | DB:TEG |
LEG Immobilien SE | - | DB:LEG |
Hufvudstaden AB (publ) | - | OM:HUFVA |
Citycon Oyj | - | DB:TY2B |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
VNA | DWNI | TEG | LEG | HUFV A | TY2B | |||
DB:VNA | DB:DWNI | DB:TEG | DB:LEG | OM:HUFVA | DB:TY2B | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | -23.0% | -39.5% | -35.0% | NM- | ||
3Y CAGR | NM- | NM- | -40.3% | -66.3% | -50.2% | NM- | ||
Latest Twelve Months | 81.0% | 73.9% | 128.6% | 115.6% | 146.2% | -20.6% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 2.5% | -16.8% | 33.1% | 47.5% | 8.9% | -0.1% | ||
Prior Fiscal Year | -101.9% | -156.9% | -29.5% | -114.5% | -65.1% | -46.6% | ||
Latest Fiscal Year | -13.1% | -32.6% | 11.0% | 4.2% | 11.5% | -22.8% | ||
Latest Twelve Months | -9.7% | -32.6% | 10.2% | 15.0% | 26.1% | -42.8% | ||
Return on Equity | ||||||||
5 Year Average Margin | 0.1% | 1.5% | 6.8% | 5.8% | 0.8% | -1.1% | ||
Prior Fiscal Year | -21.5% | -15.8% | -13.0% | -19.0% | -6.4% | -5.5% | ||
Latest Twelve Months | -2.9% | -4.6% | 3.6% | 3.3% | 3.0% | -6.9% | ||
Next Fiscal Year | 6.5% | 4.8% | 5.9% | 6.0% | 3.5% | 5.8% | ||
Two Fiscal Years Forward | 6.5% | 4.8% | 5.7% | 6.0% | 3.7% | 4.2% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 3.1x | 4.8x | 2.5x | 3.2x | 7.5x | 2.2x | ||
Price / LTM EPS | -32.1x | -14.7x | 24.1x | 21.4x | 28.7x | -5.1x | ||
Price / Book | 1.0x | 0.7x | 0.8x | 0.7x | 0.9x | 0.4x | ||
Price / Fwd Book | 0.9x | 0.7x | 0.8x | 0.7x | 0.8x | 0.4x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.7x | 0.8x | 1.0x | |||||
Historical P/B Ratio | 0.3x | 0.4x | 0.7x | |||||
Selected P/B Multiple | 0.4x | 0.5x | 0.5x | |||||
(x) Book Value | 1,901 | 1,901 | 1,901 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | VNA | DWNI | TEG | LEG | HUFV A | TY2B | |
Value of Common Equity | 23,698 | 9,130 | 2,578 | 5,407 | 23,207 | 680 | |
(/) Shares Outstanding | 835.6 | 396.9 | 176.5 | 75.6 | 194.0 | 183.6 | |
Implied Stock Price | 28.36 | 23.00 | 14.61 | 71.55 | 119.60 | 3.71 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 28.36 | 23.00 | 14.61 | 71.55 | 119.60 | 3.71 | |
Trading Currency | EUR | EUR | EUR | EUR | SEK | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |