IC8 Relative Valuation - InCity Immobilien AG

Watchlist Manager

Watchlist

Price: 0.438 EUR Market Closed

Market Cap: €37.7m

Relative Value

The Relative Value of one IC8 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.438 EUR, InCity Immobilien AG 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.

What is Relative Valuation?

How is Relative Value calculated?

IC8 Relative Value

Show

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		InCity Immobilien AG XETRA:IC8	37.7m EUR	1	-5.7	206.8	-20.1
DE		Vonovia SE XETRA:VNA	21.1B EUR	4.1	7.5	22.2	27
HK	S	Swire Properties Ltd HKEX:1972	142.3B HKD	8.9	-37.4	21.9	21.9
BM		Hongkong Land Holdings Ltd SGX:H78	18.1B USD	10.2	-54.8	31.5	32.1
IL		Azrieli Group Ltd TASE:AZRG	52B ILS	8.6	20	20.8	20.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	108.2B HKD	5.2	24.5	17.5	17.5
CH		Swiss Prime Site AG SIX:SPSN	10.8B CHF	17.4	30	36.8	37.5
SG		Capitaland Investment Ltd SGX:9CI	15.6B SGD	6.2	35.8	29.1	36
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	84.7B CNY	4.7	20.1	15.5	15.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	85.6B HKD	6.5	-179.1	11.5	11.5
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		InCity Immobilien AG XETRA:IC8	Average P/S: 7 1	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.1	-2%	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.9	9%	1
BM		Hongkong Land Holdings Ltd SGX:H78	10.2	-1%	N/A
IL		Azrieli Group Ltd TASE:AZRG	8.6	-1%	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.2	10%	0.5
CH		Swiss Prime Site AG SIX:SPSN	17.4	-5%	N/A
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
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6.5	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	4.3	5%	0.9

				Earnings Growth	PEG
DE		InCity Immobilien AG XETRA:IC8	Average P/E: 21.5 Negative Multiple: -5.7	N/A	N/A
DE		Vonovia SE XETRA:VNA	7.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -37.4	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -54.8	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	20	2%	10
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.5	12%	2
CH		Swiss Prime Site AG SIX:SPSN	30	-1%	N/A
SG		Capitaland Investment Ltd SGX:9CI	35.8	21%	1.7
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	20.1	32%	0.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -179.1	97%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.5	6%	2.1

				EBITDA Growth	EV/EBITDA to Growth
DE		InCity Immobilien AG XETRA:IC8	Average EV/EBITDA: 38.5 206.8	N/A	N/A
DE		Vonovia SE XETRA:VNA	22.2	9%	2.5
HK	S	Swire Properties Ltd HKEX:1972	21.9	8%	2.7
BM		Hongkong Land Holdings Ltd SGX:H78	31.5	9%	3.5
IL		Azrieli Group Ltd TASE:AZRG	20.8	11%	1.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	13%	1.3
CH		Swiss Prime Site AG SIX:SPSN	36.8	5%	7.4
SG		Capitaland Investment Ltd SGX:9CI	29.1	15%	1.9
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	36%	0.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	0%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	10.1	7%	1.4

				EBIT Growth	EV/EBIT to Growth
DE		InCity Immobilien AG XETRA:IC8	Average EV/EBIT: 23.2 Negative Multiple: -20.1	N/A	N/A
DE		Vonovia SE XETRA:VNA	27	22%	1.2
HK	S	Swire Properties Ltd HKEX:1972	21.9	6%	3.7
BM		Hongkong Land Holdings Ltd SGX:H78	32.1	10%	3.2
IL		Azrieli Group Ltd TASE:AZRG	20.9	11%	1.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	15%	1.2
CH		Swiss Prime Site AG SIX:SPSN	37.5	10%	3.7
SG		Capitaland Investment Ltd SGX:9CI	36	16%	2.2
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	15.5	30%	0.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	11.5	-1%	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	12.3	7%	1.8

InCity Immobilien AG
XETRA:IC8

Relative Value

Valuation Multiples

Multiples Across Competitors

IC8 Competitors Multiples
InCity Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

InCity Immobilien AG XETRA:IC8

Relative Value

Valuation Multiples

Multiples Across Competitors

IC8 Competitors Multiples InCity Immobilien AG Competitors

See Also

Company

Help

Tools

Stocks

InCity Immobilien AG
XETRA:IC8

IC8 Competitors Multiples
InCity Immobilien AG Competitors