Vastned Belgium NV
LSE:0ET5

Watchlist Manager
Vastned Belgium NV Logo
Vastned Belgium NV
LSE:0ET5
Watchlist
Price: 31.2 EUR -2.19% Market Closed
Market Cap: 158.4m EUR

Intrinsic Value

0ET5 price has not been updated for more than 10 months. This may indicate that the stock has been delisted.

The intrinsic value of one 0ET5 stock under the Base Case scenario is 67.5 EUR. Compared to the current market price of 31.2 EUR, Vastned Belgium NV is Undervalued by 54%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

0ET5 Intrinsic Value
67.5 EUR
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vastned Belgium NV

What is Valuation History?
Ask AI Assistant
What other research platforms think about 0ET5?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is 0ET5 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vastned Belgium NV.

Explain Valuation
Compare 0ET5 to

Fundamental Analysis

Vastned Belgium NV
LSE:0ET5
BE
Real Estate
Market Cap
158.4m EUR
IPO
Dec 17, 1999
BE
Real Estate
Market Cap
158.4m EUR
IPO
Dec 17, 1999
Price
€
€
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VASTB?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vastned Belgium NV

Current Assets 15.6m
Cash & Short-Term Investments 1.5m
Receivables 10.4m
Other Current Assets 3.6m
Non-Current Assets 1.3B
Long-Term Investments 1.3B
PP&E 1.7m
Other Non-Current Assets 2.7m
Current Liabilities 142m
Accounts Payable 6.6m
Other Current Liabilities 135.4m
Non-Current Liabilities 431.5m
Long-Term Debt 391.6m
Other Non-Current Liabilities 39.9m
Efficiency

Free Cash Flow Analysis
Vastned Belgium NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vastned Belgium NV

Revenue
42.6m EUR
Cost of Revenue
-4.8m EUR
Gross Profit
37.8m EUR
Operating Expenses
-6.6m EUR
Operating Income
31.2m EUR
Other Expenses
-3m EUR
Net Income
28.2m EUR
Fundamental Scores

0ET5 Profitability Score
Profitability Due Diligence

Vastned Belgium NV's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
56/100
Profitability
Score

Vastned Belgium NV's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

0ET5 Solvency Score
Solvency Due Diligence

Vastned Belgium NV's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
27/100
Solvency
Score

Vastned Belgium NV's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0ET5 Price Targets Summary
Vastned Belgium NV

Wall Street analysts forecast 0ET5 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 0ET5 is 31.62 EUR with a low forecast of 27.27 EUR and a high forecast of 34.65 EUR.

Lowest
Price Target
27.27 EUR
13% Downside
Average
Price Target
31.62 EUR
1% Upside
Highest
Price Target
34.65 EUR
11% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VASTB is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one 0ET5 stock?

The intrinsic value of one 0ET5 stock under the Base Case scenario is 67.5 EUR.

Is 0ET5 stock undervalued or overvalued?

Compared to the current market price of 31.2 EUR, Vastned Belgium NV is Undervalued by 54%.

Back to Top