NSI NV
AEX:NSI

Watchlist Manager
NSI NV Logo
NSI NV
AEX:NSI
Watchlist
Price: 19.9 EUR -0.5% Market Closed
Market Cap: 401.2m EUR
Section:
 

Relative Value

The Relative Value of one NSI stock under the Base Case scenario is 37.24 EUR. Compared to the current market price of 19.9 EUR, NSI NV is Undervalued by 47%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NSI Relative Value
Base Case
37.24 EUR
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.2
P/S
P/S
Price to Sales
5.2
vs History
88
vs Industry
33
Median 3Y
5.5
Median 5Y
5.9
Industry
3.8
Forward
5.1
More Details
179.4
P/E
P/E
Price to Earnings
179.4
vs History
7
vs Industry
15
Median 3Y
-2.4
Median 5Y
4
Industry
16.3
Forward
9
More Details
10
P/OCF
P/OCF
Price to OCF
10
vs History
65
vs Industry
38
Median 3Y
10
Median 5Y
10.6
Industry
11.1
More Details
8.1
P/FCFE
P/FCFE
Price to FCFE
8.1
vs History
65
vs Industry
20
Median 3Y
16.6
Median 5Y
10.3
Industry
12.8
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
50
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
More Details
9.3
EV/S
EV/S
Enterprise Value to Sales
9.3
vs History
96
vs Industry
30
Median 3Y
10.1
Median 5Y
10.3
Industry
6.9
Forward
9.2
More Details
11
EV/GP
EV/GP
Enterprise Value to Gross Profit
11
vs History
96
vs Industry
44
Median 3Y
12.3
Median 5Y
12.4
Industry
12.5
More Details
12.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.7
vs History
96
vs Industry
44
Median 3Y
14.1
Median 5Y
14.5
Industry
15.8
Forward
12.7
More Details
12.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.8
vs History
96
vs Industry
46
Median 3Y
14.3
Median 5Y
14.7
Industry
19
Forward
11.4
More Details
17.9
EV/OCF
EV/OCF
Enterprise Value to OCF
17.9
vs History
61
vs Industry
36
Median 3Y
17.8
Median 5Y
18.7
Industry
18.4
More Details
17.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.9
vs History
61
vs Industry
34
Median 3Y
17.8
Median 5Y
18.7
Industry
20.4
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
66
vs Industry
47
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details

Multiples Across Competitors

NSI Competitors Multiples
NSI NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
NSI NV
AEX:NSI
380.5m EUR 5.2 179.4 12.7 12.8
US
Boston Properties Inc
NYSE:BXP
11B USD 3.2 -54.8 14.1 26.5
US
Alexandria Real Estate Equities Inc
NYSE:ARE
7.7B USD 2.4 -18.4 9.7 26.7
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 11.8 26.1 26.3 34.7
FR
Covivio SA
PAR:COV
6B EUR 4.4 14.4 14.3 17
US
Vornado Realty Trust
NYSE:VNO
6.7B USD 3.7 7.9 17.2 48.1
US
COPT Defense Properties
NYSE:CDP
6.5B USD 8.7 43.5 39.4 39.4
JP
Japan Real Estate Investment Corp
TSE:8952
904.9B JPY 10.6 24 23.9 30.9
AU
Dexus
ASX:DXS
7.6B AUD 8 48.6 31.2 31.2
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 15 13.2 27
JP
Kenedix Office Investment Corp
TSE:8972
695.6B JPY 8.9 20.5 23.3 29.3
P/E Multiple
Earnings Growth PEG
NL
NSI NV
AEX:NSI
Average P/E: 42.2
179.4
52%
3.4
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -54.8
202%
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
Negative Multiple: -18.4
-53%
N/A
JP
Nippon Building Fund Inc
TSE:8951
26.1
1%
26.1
FR
Covivio SA
PAR:COV
14.4
101%
0.1
US
Vornado Realty Trust
NYSE:VNO
7.9
47%
0.2
US
COPT Defense Properties
NYSE:CDP
43.5
5%
8.7
JP
Japan Real Estate Investment Corp
TSE:8952
24
-2%
N/A
AU
Dexus
ASX:DXS
48.6
64%
0.8
US
Kilroy Realty Corp
NYSE:KRC
15
-30%
N/A
JP
Kenedix Office Investment Corp
TSE:8972
20.5
-12%
N/A

See Also

Summary
NSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
NSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NSI stock valuation using valuation multiples.
Wall Street Estimates
NSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.