PRIMOF Relative Valuation - Prime Office A/S

Watchlist Manager

Watchlist

Price: 204 DKK 2%

Market Cap: kr773.2m

P	Prime Office A/S CSE:PRIMOF	DK
A	Anhui Conch Material Technology Co Ltd HKEX:2560	CN
	COSCO Shipping Holdings Co Ltd OTC:CICOY	CN
	National Health Investors Inc NYSE:NHI	US
	Infosys Ltd NYSE:INFY	IN

Multiples-Based Value

The Multiples-Based Value of one PRIMOF stock under the Base Case scenario is hidden DKK. Compared to the current market price of 204 DKK, Prime Office A/S is hidden .

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?

PRIMOF Multiples-Based Value

Unlock

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	P	Prime Office A/S CSE:PRIMOF	770.1m DKK	3.8	32	26.3	26.3
DE		Vonovia SE XETRA:VNA	19B EUR	3.7	5.1	21	26.2
HK	S	Swire Properties Ltd HKEX:1972	132.3B HKD	8.4	-87.4	20	20
BM		Hongkong Land Holdings Ltd SGX:H78	17.1B USD	11.8	13.5	-81.3	-77
IL		Azrieli Group Ltd TASE:AZRG	52.2B ILS	13.4	27.6	34.4	34.8
CH		Swiss Prime Site AG SIX:SPSN	11.1B CHF	20.3	29.3	38.9	39.4
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	106.9B HKD	5.3	24.8	17.4	17.4
SG		Capitaland Investment Ltd SGX:9CI	13.9B SGD	6.5	95.6	27.7	34
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	70.8B CNY	3.9	16.9	12.9	12.9
PH	S	SM Prime Holdings Inc XPHS:SMPH	585.6B PHP	4.1	12	9.8	11.9
CL	P	Plaza SA SGO:MALLPLAZA	8.6T CLP	13.1	6	18.7	18.7

				Revenue Growth	P/S to Growth
DK	P	Prime Office A/S CSE:PRIMOF	Average P/S: 8.6 3.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	3.7	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.4	4%	2.1
BM		Hongkong Land Holdings Ltd SGX:H78	11.8	4%	3
IL		Azrieli Group Ltd TASE:AZRG	13.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	20.3	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.5	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	4.1	5%	0.8
CL	P	Plaza SA SGO:MALLPLAZA	13.1	8%	1.6

				Earnings Growth	PEG
DK	P	Prime Office A/S CSE:PRIMOF	Average P/E: 26.3 32	N/A	N/A
DE		Vonovia SE XETRA:VNA	5.1	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -87.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.5	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	29.3	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.8	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	95.6	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	16.9	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	12	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DK	P	Prime Office A/S CSE:PRIMOF	Average EV/EBITDA: 22.7 26.3	N/A	N/A
DE		Vonovia SE XETRA:VNA	21	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -81.3	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	12%	1.5
SG		Capitaland Investment Ltd SGX:9CI	27.7	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.8	7%	1.4
CL	P	Plaza SA SGO:MALLPLAZA	18.7	7%	2.7

				EBIT Growth	EV/EBIT to Growth
DK	P	Prime Office A/S CSE:PRIMOF	Average EV/EBIT: 24.2 26.3	N/A	N/A
DE		Vonovia SE XETRA:VNA	26.2	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	8%	2.5
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.8	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	39.4	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	34	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.9	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	18.7	8%	2.3

Prime Office A/S
CSE:PRIMOF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PRIMOF Competitors Multiples
Prime Office A/S Competitors

See Also

Company

Help

Tools

Stocks

Prime Office A/S CSE:PRIMOF

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

PRIMOF Competitors Multiples Prime Office A/S Competitors

See Also

Company

Help

Tools

Stocks

Prime Office A/S
CSE:PRIMOF

PRIMOF Competitors Multiples
Prime Office A/S Competitors