AGR3 Relative Valuation - AGROB Immobilien AG

Watchlist Manager

Watchlist

Price: 25.2 EUR

Market Cap: €98.2m

Relative Value

The Relative Value of one AGR3 stock under the Base Case scenario is 32.69 EUR. Compared to the current market price of 25.2 EUR, AGROB Immobilien AG is Undervalued by 23%.

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?

AGR3 Relative Value

Base Case

Undervaluation 23%

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	A	AGROB Immobilien AG SWB:AGR3	138.8m EUR	11.2	132.2	35.5	50.8
DE		Vonovia SE XETRA:VNA	22.2B EUR	4.3	7.9	22.7	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
CH		Swiss Prime Site AG SIX:SPSN	11.1B CHF	20	28.9	38.8	39.3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	112.4B HKD	5.4	25.3	18.3	18.3
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	A	AGROB Immobilien AG SWB:AGR3	Average P/S: 8.3 11.2	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
CH		Swiss Prime Site AG SIX:SPSN	20	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.4	10%	0.5
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	A	AGROB Immobilien AG SWB:AGR3	Average P/E: 35.4 132.2	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
CH		Swiss Prime Site AG SIX:SPSN	28.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25.3	12%	2.1
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	A	AGROB Immobilien AG SWB:AGR3	Average EV/EBITDA: 23.4 35.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	22.7	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
CH		Swiss Prime Site AG SIX:SPSN	38.8	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	13%	1.4
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	A	AGROB Immobilien AG SWB:AGR3	Average EV/EBIT: 26.1 50.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	27.5	22%	1.3
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
CH		Swiss Prime Site AG SIX:SPSN	39.3	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18.3	15%	1.2
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

AGROB Immobilien AG
SWB:AGR3

Relative Value

Valuation Multiples

Multiples Across Competitors

AGR3 Competitors Multiples
AGROB Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

AGROB Immobilien AG SWB:AGR3

Relative Value

Valuation Multiples

Multiples Across Competitors

AGR3 Competitors Multiples AGROB Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

AGROB Immobilien AG
SWB:AGR3

AGR3 Competitors Multiples
AGROB Immobilien AG Competitors