All Iron RE I SOCIMI SA
MAD:YAI1

Watchlist Manager
All Iron RE I SOCIMI SA Logo
All Iron RE I SOCIMI SA
MAD:YAI1
Watchlist
Price: 14.3 EUR Market Closed
Market Cap: 222.4m EUR

Relative Value

The Relative Value of one YAI1 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 14.3 EUR, All Iron RE I SOCIMI SA is hidden .

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.

YAI1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
10
Median 3Y
26.7
Median 5Y
26.2
Industry
2
vs History
66
vs Industry
22
Median 3Y
13.8
Median 5Y
13.8
Industry
18.3
Forward
20.9
vs History
38
vs Industry
7
Median 3Y
20.3
Median 5Y
20.1
Industry
11.2
vs History
19
vs Industry
5
Median 3Y
5.2
Median 5Y
4.8
Industry
14.2
vs History
47
vs Industry
46
Median 3Y
0.8
Median 5Y
0.9
Industry
1.7
vs History
57
vs Industry
9
Median 3Y
42.4
Median 5Y
41.8
Industry
3.1
vs History
57
vs Industry
10
Median 3Y
42.8
Median 5Y
42.2
Industry
6.9
vs History
57
vs Industry
3
Median 3Y
87.5
Median 5Y
86.4
Industry
11
Forward
29.2
vs History
57
vs Industry
3
Median 3Y
87.5
Median 5Y
86.4
Industry
13.4
vs History
38
vs Industry
6
Median 3Y
31.3
Median 5Y
31.2
Industry
11.3
vs History
38
vs Industry
5
Median 3Y
31.3
Median 5Y
31.2
Industry
12.1
vs History
33
vs Industry
43
Median 3Y
0.9
Median 5Y
0.9
Industry
1.7

Multiples Across Competitors

YAI1 Competitors Multiples
All Iron RE I SOCIMI SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
All Iron RE I SOCIMI SA
MAD:YAI1
222.3m EUR 25.7 5.9 58.3 58.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
172.9B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.7B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
39.2B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
47.7B USD 25 136.6 163 172.9
US
Coupang Inc
F:788
36.3B EUR 1.3 108.6 29 47.8
US
Symbotic Inc
NASDAQ:SYM
41.2B USD 18.4 -2 435.1 -1 216.6 -551.9
US
CoreWeave Inc
NASDAQ:CRWV
38.6B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
572.1T IDR 47.7 -131.8 2 782.5 2 782.5
P/S Multiple
Revenue Growth P/S to Growth
ES
All Iron RE I SOCIMI SA
MAD:YAI1
Average P/S: 78.3
25.7
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
25
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.4
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.7
N/A N/A
P/E Multiple
Earnings Growth PEG
ES
All Iron RE I SOCIMI SA
MAD:YAI1
Average P/E: 1 068
5.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
136.6
N/A N/A
US
Coupang Inc
F:788
108.6
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 435.1 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -131.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
All Iron RE I SOCIMI SA
MAD:YAI1
Average EV/EBITDA: 1 290
58.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
163
N/A N/A
US
Coupang Inc
F:788
29
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 216.6 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 782.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
All Iron RE I SOCIMI SA
MAD:YAI1
Average EV/EBIT: 1 319.7
58.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
172.9
N/A N/A
US
Coupang Inc
F:788
47.8
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -551.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 782.5
N/A N/A