CAI Relative Valuation - CA Immobilien Anlagen AG

Watchlist Manager

Watchlist

Price: 24.9 EUR -0.56%

Market Cap: €2.5B

C	CA Immobilien Anlagen AG VSE:CAI	AT
G	Greenroc Mining PLC LSE:GROC	UK
S	SoftOx Solutions AS OSE:SOFTX	NO
	Xpro India Ltd NSE:XPROINDIA	IN

Multiples-Based Value

The Multiples-Based Value of one CAI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 24.9 EUR, CA Immobilien Anlagen AG is hidden .

Multiples-Based 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 Multiples-Based Value calculated?

CAI Multiples-Based Value

Unlock

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
AT	C	CA Immobilien Anlagen AG VSE:CAI	2.3B EUR	8	12.7	22.9	23.4
DE		Vonovia SE XETRA:VNA	18.6B EUR	3.9	5.3	21.3	26.6
BM		Hongkong Land Holdings Ltd SGX:H78	17.1B USD	11.8	13.6	-81.5	-77.2
HK	S	Swire Properties Ltd HKEX:1972	132.3B HKD	8.4	-87.4	20	20
IL		Azrieli Group Ltd TASE:AZRG	52.2B ILS	13.4	27.6	34.4	34.8
CH		Swiss Prime Site AG SIX:SPSN	11B CHF	20	28.9	38.6	39.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	106.9B HKD	5.3	24.8	17.4	17.4
SG		Capitaland Investment Ltd SGX:9CI	13.8B SGD	6.5	94.9	27.8	34.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.1B CNY	3.9	16.9	12.9	12.9
PH	S	SM Prime Holdings Inc XPHS:SMPH	574.6B PHP	4	11.7	9.7	11.7
CL	P	Plaza SA SGO:MALLPLAZA	8.5T CLP	12.9	5.9	18.5	18.5

				Revenue Growth	P/S to Growth
AT	C	CA Immobilien Anlagen AG VSE:CAI	Average P/S: 8.9 8	-2%	N/A
DE		Vonovia SE XETRA:VNA	3.9	-1%	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	11.8	4%	3
HK	S	Swire Properties Ltd HKEX:1972	8.4	4%	2.1
IL		Azrieli Group Ltd TASE:AZRG	13.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	20	11%	1.8
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.5	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.9	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	4	5%	0.8
CL	P	Plaza SA SGO:MALLPLAZA	12.9	8%	1.6

				Earnings Growth	PEG
AT	C	CA Immobilien Anlagen AG VSE:CAI	Average P/E: 24.2 12.7	N/A	N/A
DE		Vonovia SE XETRA:VNA	5.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.6	-7%	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -87.4	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	28.9	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.8	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	94.9	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	16.9	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.7	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	5.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AT	C	CA Immobilien Anlagen AG VSE:CAI	Average EV/EBITDA: 22.4 22.9	N/A	N/A
DE		Vonovia SE XETRA:VNA	21.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -81.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	38.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	12%	1.5
SG		Capitaland Investment Ltd SGX:9CI	27.8	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.7	7%	1.4
CL	P	Plaza SA SGO:MALLPLAZA	18.5	7%	2.6

				EBIT Growth	EV/EBIT to Growth
AT	C	CA Immobilien Anlagen AG VSE:CAI	Average EV/EBIT: 23.9 23.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	26.6	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.2	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20	8%	2.5
IL		Azrieli Group Ltd TASE:AZRG	34.8	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	39.1	13%	3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.4	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	34.2	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	12.9	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.7	7%	1.7
CL	P	Plaza SA SGO:MALLPLAZA	18.5	8%	2.3

CA Immobilien Anlagen AG
VSE:CAI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CAI Competitors Multiples
CA Immobilien Anlagen AG Competitors

See Also

Company

Help

Tools

Stocks

CA Immobilien Anlagen AG VSE:CAI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CAI Competitors Multiples CA Immobilien Anlagen AG Competitors

See Also

Company

Help

Tools

Stocks

CA Immobilien Anlagen AG
VSE:CAI

CAI Competitors Multiples
CA Immobilien Anlagen AG Competitors