NSI NV
AEX:NSI

Watchlist Manager
NSI NV Logo
NSI NV
AEX:NSI
Watchlist
Price: 19.32 EUR 0.42% Market Closed
Market Cap: 389.5m EUR

Relative Value

The Relative Value of one NSI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 19.32 EUR, NSI NV is hidden .

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
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
33
Median 3Y
5.5
Median 5Y
5.9
Industry
3.8
Forward
5
vs History
9
vs Industry
15
Median 3Y
-2.4
Median 5Y
4
Industry
16.3
Forward
8.7
vs History
76
vs Industry
38
Median 3Y
9.9
Median 5Y
10.6
Industry
11.1
vs History
66
vs Industry
20
Median 3Y
16.6
Median 5Y
10.3
Industry
12.8
vs History
60
vs Industry
59
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
vs History
98
vs Industry
30
Median 3Y
10.1
Median 5Y
10.3
Industry
6.8
Forward
9
vs History
98
vs Industry
44
Median 3Y
12.3
Median 5Y
12.4
Industry
12.5
vs History
98
vs Industry
44
Median 3Y
14.1
Median 5Y
14.5
Industry
15.8
Forward
12.5
vs History
98
vs Industry
46
Median 3Y
14.3
Median 5Y
14.7
Industry
19.1
Forward
11.2
vs History
68
vs Industry
36
Median 3Y
17.8
Median 5Y
18.7
Industry
18.4
vs History
69
vs Industry
34
Median 3Y
17.8
Median 5Y
18.7
Industry
20.5
vs History
69
vs Industry
47
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

NSI Competitors Multiples
NSI NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
NSI NV
AEX:NSI
369.4m EUR 5 174.2 12.5 12.6
US
Boston Properties Inc
NYSE:BXP
10.9B USD 3.2 -54.5 14 26.4
US
Alexandria Real Estate Equities Inc
NYSE:ARE
8.3B USD 2.6 -19.6 10 27.4
JP
Nippon Building Fund Inc
TSE:8951
1.2T JPY 12 26.6 26.7 35.1
FR
Covivio SA
PAR:COV
6.1B EUR 4.4 14.6 14.4 17
US
Vornado Realty Trust
NYSE:VNO
6.4B USD 3.5 7.6 16.8 47
US
COPT Defense Properties
NYSE:CDP
6.4B USD 8.6 43.1 39.1 39.1
JP
Japan Real Estate Investment Corp
TSE:8952
929.8B JPY 10.9 24.7 24.3 31.5
AU
Dexus
ASX:DXS
7.7B AUD 8.1 49 31.4 31.4
JP
Kenedix Office Investment Corp
TSE:8972
714.5B JPY 9.1 21.1 23.6 29.8
US
Kilroy Realty Corp
NYSE:KRC
4.5B USD 4 14.1 12.8 26.1
P/E Multiple
Earnings Growth PEG
NL
NSI NV
AEX:NSI
Average P/E: 41.6
174.2
52%
3.3
US
Boston Properties Inc
NYSE:BXP
Negative Multiple: -54.5
202%
N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
Negative Multiple: -19.6
-53%
N/A
JP
Nippon Building Fund Inc
TSE:8951
26.6
1%
26.6
FR
Covivio SA
PAR:COV
14.6
101%
0.1
US
Vornado Realty Trust
NYSE:VNO
7.6
47%
0.2
US
COPT Defense Properties
NYSE:CDP
43.1
5%
8.6
JP
Japan Real Estate Investment Corp
TSE:8952
24.7
-2%
N/A
AU
Dexus
ASX:DXS
49
64%
0.8
JP
Kenedix Office Investment Corp
TSE:8972
21.1
-12%
N/A
US
Kilroy Realty Corp
NYSE:KRC
14.1
-30%
N/A