FED Relative Valuation - Fast Ejendom Danmark A/S

Watchlist Manager

Watchlist

Price: 214 DKK 2.88% Market Closed

Market Cap: kr557.9m

	Fast Ejendom Danmark A/S CSE:FED	DK
A	Atos SE XBER:AXI	FR

Multiples-Based Value

The Multiples-Based Value of one FED stock under the Base Case scenario is 401.39 DKK. Compared to the current market price of 214 DKK, Fast Ejendom Danmark A/S is Undervalued by 47%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

FED Multiples-Based Value

Base Case

Undervaluation 47%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DK		Fast Ejendom Danmark A/S CSE:FED	557.9m DKK	5	11.8	14.7	14.7
DE		Vonovia SE XETRA:VNA	17.8B EUR	3.5	4.8	20.5	25.6
HK	S	Swire Properties Ltd HKEX:1972	138.1B HKD	8.6	-90	20.5	20.5
BM		Hongkong Land Holdings Ltd SGX:H78	17B USD	11.9	13.7	-82.1	-77.7
IL		Azrieli Group Ltd TASE:AZRG	51.7B ILS	13.2	27.4	34.2	34.6
CH		Swiss Prime Site AG SIX:SPSN	10.7B CHF	19.1	27.6	37.4	37.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	102.5B HKD	5	23.6	16.5	16.5
SG		Capitaland Investment Ltd SGX:9CI	13.4B SGD	6.3	93.2	27.3	33.6
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.7B CNY	3.9	17.1	13	13
PH	S	SM Prime Holdings Inc XPHS:SMPH	557.3B PHP	3.9	11.4	9.5	11.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	70.4B HKD	5.5	-16.5	9.7	9.7

				Revenue Growth	P/S to Growth
DK		Fast Ejendom Danmark A/S CSE:FED	Average P/S: 7.8 5	N/A	N/A
DE		Vonovia SE XETRA:VNA	3.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.6	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	11.9	12%	1
IL		Azrieli Group Ltd TASE:AZRG	13.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	19.1	11%	1.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.3	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.9	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.9	5%	0.8
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	5.5	4%	1.4

				Earnings Growth	PEG
DK		Fast Ejendom Danmark A/S CSE:FED	Average P/E: 25.6 11.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.7	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	27.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	23.6	12%	2
SG		Capitaland Investment Ltd SGX:9CI	93.2	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.1	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.4	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -16.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK		Fast Ejendom Danmark A/S CSE:FED	Average EV/EBITDA: 20.3 14.7	N/A	N/A
DE		Vonovia SE XETRA:VNA	20.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.1	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.4	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.5	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.3	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.5	7%	1.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.7	5%	1.9

				EBIT Growth	EV/EBIT to Growth
DK		Fast Ejendom Danmark A/S CSE:FED	Average EV/EBIT: 21.7 14.7	N/A	N/A
DE		Vonovia SE XETRA:VNA	25.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.7	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.9	13%	2.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.5	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.6	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.5	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.7	1%	9.7

Fast Ejendom Danmark A/S
CSE:FED

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FED Competitors Multiples
Fast Ejendom Danmark A/S Competitors

See Also

Company

Help

Tools

Stocks

Fast Ejendom Danmark A/S CSE:FED

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FED Competitors Multiples Fast Ejendom Danmark A/S Competitors

See Also

Company

Help

Tools

Stocks

Fast Ejendom Danmark A/S
CSE:FED

FED Competitors Multiples
Fast Ejendom Danmark A/S Competitors