VIH1 Relative Valuation - VIB Vermoegen AG

Watchlist Manager

Watchlist

Price: 10.2 EUR

Market Cap: €1.2B

Relative Value

The Relative Value of one VIH1 stock under the Base Case scenario is 28.04 EUR. Compared to the current market price of 10.2 EUR, VIB Vermoegen AG is Undervalued by 64%.

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?

VIH1 Relative Value

Base Case

Undervaluation 64%

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		VIB Vermoegen AG XBER:VIH1	325.3m EUR	2.8	8.2	-18.4	-18.4
DE		Vonovia SE XETRA:VNA	21.1B EUR	4	7.5	22.2	26.9
BM		Hongkong Land Holdings Ltd SGX:H78	18.4B USD	10.5	-56.3	32.2	32.8
HK	S	Swire Properties Ltd HKEX:1972	141.2B HKD	8.8	-37.1	21.8	21.8
IL		Azrieli Group Ltd TASE:AZRG	51.5B ILS	8.5	19.7	20.6	20.7
CH		Swiss Prime Site AG SIX:SPSN	10.6B CHF	17.2	29.6	36.4	37.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	108.6B HKD	5.3	25	18	18
SG		Capitaland Investment Ltd SGX:9CI	15.3B SGD	6.2	35.4	28.9	35.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	84.2B CNY	4.7	20.1	15.5	15.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	613B PHP	4.3	12.5	10.1	12.3
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	85B HKD	6.5	-180.6	11.5	11.5

				Revenue Growth	P/S to Growth
DE		VIB Vermoegen AG XBER:VIH1	Average P/S: 7.2 2.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	4	-2%	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	10.5	-1%	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.8	9%	1
IL		Azrieli Group Ltd TASE:AZRG	8.5	-1%	N/A
CH		Swiss Prime Site AG SIX:SPSN	17.2	-5%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	10%	0.5
SG		Capitaland Investment Ltd SGX:9CI	6.2	-8%	N/A
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.7	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	4.3	5%	0.9
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.5	0%	N/A

				Earnings Growth	PEG
DE		VIB Vermoegen AG XBER:VIH1	Average P/E: 19.8 8.2	N/A	N/A
DE		Vonovia SE XETRA:VNA	7.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -56.3	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -37.1	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	19.7	2%	9.9
CH		Swiss Prime Site AG SIX:SPSN	29.6	-1%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	25	12%	2.1
SG		Capitaland Investment Ltd SGX:9CI	35.4	21%	1.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	20.1	32%	0.6
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.5	6%	2.1
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -180.6	97%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		VIB Vermoegen AG XBER:VIH1	Average EV/EBITDA: 21.7 Negative Multiple: -18.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	22.2	9%	2.5
BM		Hongkong Land Holdings Ltd SGX:H78	32.2	9%	3.6
HK	S	Swire Properties Ltd HKEX:1972	21.8	8%	2.7
IL		Azrieli Group Ltd TASE:AZRG	20.6	11%	1.9
CH		Swiss Prime Site AG SIX:SPSN	36.4	5%	7.3
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18	13%	1.4
SG		Capitaland Investment Ltd SGX:9CI	28.9	15%	1.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	10.1	7%	1.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	0%	N/A

				EBIT Growth	EV/EBIT to Growth
DE		VIB Vermoegen AG XBER:VIH1	Average EV/EBIT: 23.2 Negative Multiple: -18.4	N/A	N/A
DE		Vonovia SE XETRA:VNA	26.9	22%	1.2
BM		Hongkong Land Holdings Ltd SGX:H78	32.8	10%	3.3
HK	S	Swire Properties Ltd HKEX:1972	21.8	6%	3.6
IL		Azrieli Group Ltd TASE:AZRG	20.7	11%	1.9
CH		Swiss Prime Site AG SIX:SPSN	37.1	10%	3.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	18	15%	1.2
SG		Capitaland Investment Ltd SGX:9CI	35.7	16%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	30%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.3	7%	1.8
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	-1%	N/A

VIB Vermoegen AG
XBER:VIH1

Relative Value

Valuation Multiples

Multiples Across Competitors

VIH1 Competitors Multiples
VIB Vermoegen AG Competitors

See Also

Company

Help

Tools

Stocks

VIB Vermoegen AG XBER:VIH1

Relative Value

Valuation Multiples

Multiples Across Competitors

VIH1 Competitors Multiples VIB Vermoegen AG Competitors

See Also

Company

Help

Tools

Stocks

VIB Vermoegen AG
XBER:VIH1

VIH1 Competitors Multiples
VIB Vermoegen AG Competitors