Sirius Real Estate Ltd
LSE:SRE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (17.8), the stock would be worth GBX91.22 (9% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 19.7 | GBX100.7 |
0%
|
| 3-Year Average | 17.8 | GBX91.22 |
-9%
|
| 5-Year Average | 18.4 | GBX94.26 |
-6%
|
| Industry Average | 0.1 | GBX0.32 |
-100%
|
| Country Average | 0.1 | GBX0.32 |
-100%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX2.2B
|
/ |
Oct 2025
€126.3m
|
= |
|
|
GBX2.2B
|
/ |
Mar 2026
€162m
|
= |
|
|
GBX2.2B
|
/ |
Mar 2027
€191.2m
|
= |
|
|
GBX2.2B
|
/ |
Mar 2028
€202m
|
= |
|
|
GBX2.2B
|
/ |
Mar 2029
€223.9m
|
= |
|
|
GBX2.2B
|
/ |
Mar 2030
€238.8m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| GG |
|
Sirius Real Estate Ltd
LSE:SRE
|
1.5B GBP | 19.7 | 8.3 | |
| DE |
|
Vonovia SE
XETRA:VNA
|
19.5B EUR | 21.2 | 5.2 | |
| IL |
|
Azrieli Group Ltd
TASE:AZRG
|
56B ILS | 36.2 | 29.7 | |
| HK |
S
|
Swire Properties Ltd
HKEX:1972
|
143B HKD | 20.5 | -92.4 | |
| BM |
|
Hongkong Land Holdings Ltd
SGX:H78
|
16.4B USD | 60 | 12.8 | |
| CH |
|
Swiss Prime Site AG
SIX:SPSN
|
10.9B CHF | 38.3 | 28.7 | |
| CN |
|
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
|
107.6B HKD | 17 | 23.5 | |
| SG |
|
Capitaland Investment Ltd
SGX:9CI
|
14.2B SGD | 28.5 | 98 | |
| CN |
|
Zhejiang China Commodities City Group Co Ltd
SSE:600415
|
74.7B CNY | 13.8 | 17 | |
| CL |
P
|
Plaza SA
SGO:MALLPLAZA
|
9.7T CLP | 20.8 | 6.8 | |
| PH |
S
|
SM Prime Holdings Inc
XPHS:SMPH
|
578.8B PHP | 10.2 | 11.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0.1 |
| 70th Percentile | 0.1 |
| Max | 57.7 |
Other Multiples
Sirius Real Estate Ltd
Glance View
Sirius Real Estate Ltd., born from the ambitions of capitalizing on the diverse commercial real estate market in Germany, has carved a unique niche for itself as a leading provider of flexible workspace solutions. It wasn’t just bricks and mortar that Sirius targeted, but the very notion of how businesses approach and utilize workspaces. The company strategically acquires, owns, and manages a portfolio of mixed-use business parks that are meticulously designed to cater to small and medium-sized enterprises (SMEs), a pivotal sector in Germany's robust economy. Through an astute blend of property management and customer-centric services, Sirius transforms under-utilized industrial spaces into thriving hubs of business activity, focusing on flexibility, affordability, and value-added amenities. Their business model hinges on optimizing rental yields through proactive asset management and refurbishment strategies, directly appealing to the evolving demands of tenants seeking cost-effective yet high-quality space. By offering a comprehensive property management service that includes everything from maintenance to the option of fully serviced offices, Sirius doesn't just lease out space; it creates tailored environments where businesses can flourish. This strategic vision allows Sirius to generate revenue not only through traditional leasing but also through additional income streams provided by ancillary services. This approach not only maximizes occupancy and tenant satisfaction but also ensures a steady cash flow and attractive returns for stakeholders.