Retail Estates NV
LSE:0FSO

Watchlist Manager
Retail Estates NV Logo
Retail Estates NV
LSE:0FSO
Watchlist
Price: 72.1 EUR Market Closed
Market Cap: 1B EUR

Intrinsic Value

The intrinsic value of one 0FSO stock under the Base Case scenario is 97.15 EUR. Compared to the current market price of 72.1 EUR, Retail Estates NV is Undervalued by 26%.

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

0FSO Intrinsic Value
97.15 EUR
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Retail Estates NV

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

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 0FSO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Retail Estates NV.

Explain Valuation
Compare 0FSO to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RET?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Retail Estates NV

Current Assets 42.5m
Cash & Short-Term Investments 2.9m
Receivables 17.5m
Other Current Assets 22.1m
Non-Current Assets 2.1B
Long-Term Investments 2.1B
PP&E 6.2m
Intangibles 8.7m
Other Non-Current Assets 1.1m
Current Liabilities 98.6m
Accounts Payable 15.3m
Accrued Liabilities 20.2m
Short-Term Debt 40.1m
Other Current Liabilities 22.9m
Non-Current Liabilities 839.5m
Long-Term Debt 829m
Other Non-Current Liabilities 10.5m
Efficiency

Free Cash Flow Analysis
Retail Estates NV

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Retail Estates NV

Revenue
158.9m EUR
Cost of Revenue
-33.5m EUR
Gross Profit
125.4m EUR
Operating Expenses
-8.9m EUR
Operating Income
116.5m EUR
Other Expenses
-9.8m EUR
Net Income
106.7m EUR
Fundamental Scores

0FSO Profitability Score
Profitability Due Diligence

Retail Estates NV's profitability score is 58/100. 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
58/100
Profitability
Score

Retail Estates NV's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

0FSO Solvency Score
Solvency Due Diligence

Retail Estates NV's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
33/100
Solvency
Score

Retail Estates NV's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

0FSO Price Targets Summary
Retail Estates NV

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

According to Wall Street analysts, the average 1-year price target for 0FSO is 78.09 EUR with a low forecast of 65.78 EUR and a high forecast of 91.18 EUR.

Lowest
Price Target
65.78 EUR
9% Downside
Average
Price Target
78.09 EUR
8% Upside
Highest
Price Target
91.18 EUR
26% 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 RET 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 0FSO stock?

The intrinsic value of one 0FSO stock under the Base Case scenario is 97.15 EUR.

Is 0FSO stock undervalued or overvalued?

Compared to the current market price of 72.1 EUR, Retail Estates NV is Undervalued by 26%.

Back to Top