0R3N Relative Valuation - TLG Immobilien AG

Watchlist Manager

Watchlist

Price: 30.15 EUR Market Closed

Market Cap: €3.4B

Relative Value

The Relative Value of one 0R3N stock under the Base Case scenario is 25.94 EUR. Compared to the current market price of 30.15 EUR, TLG Immobilien AG is Overvalued by 14%.

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.

What is Relative Valuation?

How is Relative Value calculated?

0R3N Relative Value

Base Case

Overvaluation 14%

Relative 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
DE		TLG Immobilien AG LSE:0R3N	3.4B EUR	15.6	11.5	25.2	25.6
DE		Vonovia SE XETRA:VNA	22.2B EUR	4.3	7.9	22.6	27.5
BM		Hongkong Land Holdings Ltd SGX:H78	18.7B USD	10.5	-56.5	32.3	32.9
HK	S	Swire Properties Ltd HKEX:1972	144.3B HKD	9	-37.9	22.1	22.1
IL		Azrieli Group Ltd TASE:AZRG	55.2B ILS	9.1	21.1	21.6	21.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	112.4B HKD	5.4	25.3	18.3	18.3
CH		Swiss Prime Site AG SIX:SPSN	11B CHF	19.9	28.8	38.7	39.2
SG		Capitaland Investment Ltd SGX:9CI	15.5B SGD	6.2	35.7	29.1	35.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	82.3B CNY	4.5	19.6	15	15
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	86.3B HKD	6.6	-181.8	11.6	11.6
PH	S	SM Prime Holdings Inc XPHS:SMPH	614.4B PHP	4.3	12.5	10.1	12.3

				Revenue Growth	P/S to Growth
DE		TLG Immobilien AG LSE:0R3N	Average P/S: 8.7 15.6	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.3	-2%	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	10.5	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	9	9%	1
IL		Azrieli Group Ltd TASE:AZRG	9.1	-1%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.4	10%	0.5
CH		Swiss Prime Site AG SIX:SPSN	19.9	11%	1.8
SG		Capitaland Investment Ltd SGX:9CI	6.2	-8%	N/A
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.5	26%	0.2
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.6	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	4.3	5%	0.9

				Earnings Growth	PEG
DE		TLG Immobilien AG LSE:0R3N	Average P/E: 20.3 11.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	7.9	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -56.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -37.9	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	21.1	2%	10.6
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25.3	12%	2.1
CH		Swiss Prime Site AG SIX:SPSN	28.8	N/A	N/A
SG		Capitaland Investment Ltd SGX:9CI	35.7	21%	1.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	19.6	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -181.8	97%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.5	6%	2.1

				EBITDA Growth	EV/EBITDA to Growth
DE		TLG Immobilien AG LSE:0R3N	Average EV/EBITDA: 22.4 25.2	N/A	N/A
DE		Vonovia SE XETRA:VNA	22.6	9%	2.5
BM		Hongkong Land Holdings Ltd SGX:H78	32.3	9%	3.6
HK	S	Swire Properties Ltd HKEX:1972	22.1	8%	2.8
IL		Azrieli Group Ltd TASE:AZRG	21.6	11%	2
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	13%	1.4
CH		Swiss Prime Site AG SIX:SPSN	38.7	N/A	N/A
SG		Capitaland Investment Ltd SGX:9CI	29.1	15%	1.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.6	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	10.1	7%	1.4

				EBIT Growth	EV/EBIT to Growth
DE		TLG Immobilien AG LSE:0R3N	Average EV/EBIT: 23.8 25.6	N/A	N/A
DE		Vonovia SE XETRA:VNA	27.5	22%	1.2
BM		Hongkong Land Holdings Ltd SGX:H78	32.9	10%	3.3
HK	S	Swire Properties Ltd HKEX:1972	22.1	6%	3.7
IL		Azrieli Group Ltd TASE:AZRG	21.8	11%	2
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	15%	1.2
CH		Swiss Prime Site AG SIX:SPSN	39.2	13%	3
SG		Capitaland Investment Ltd SGX:9CI	35.9	16%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15	30%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.6	-1%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.3	7%	1.8

TLG Immobilien AG
LSE:0R3N

Relative Value

Valuation Multiples

Multiples Across Competitors

0R3N Competitors Multiples
TLG Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

TLG Immobilien AG LSE:0R3N

Relative Value

Valuation Multiples

Multiples Across Competitors

0R3N Competitors Multiples TLG Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

TLG Immobilien AG
LSE:0R3N

0R3N Competitors Multiples
TLG Immobilien AG Competitors