Patrizia AG
XETRA:PAT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (20.6), the stock would be worth €6.92 (5% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 21.6 | €7.27 |
0%
|
| 3-Year Average | 20.6 | €6.92 |
-5%
|
| 5-Year Average | 19.4 | €6.51 |
-10%
|
| Industry Average | 18.1 | €6.07 |
-16%
|
| Country Average | 9 | €3.03 |
-58%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€770.7m
|
/ |
Jan 2026
€35.9m
|
= |
|
|
€770.7m
|
/ |
Dec 2026
€67m
|
= |
|
|
€770.7m
|
/ |
Dec 2027
€75.9m
|
= |
|
|
€770.7m
|
/ |
Dec 2028
€82.1m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
P
|
Patrizia AG
XETRA:PAT
|
628.5m EUR | 21.6 | 35 | |
| VN |
V
|
Vingroup JSC
VN:VIC
|
1 658.8T VND | 65 | 155.4 | |
| HK |
|
Sun Hung Kai Properties Ltd
HKEX:16
|
397.9B HKD | 16.9 | 17.8 | |
| JP |
|
Mitsubishi Estate Co Ltd
TSE:8802
|
5.4T JPY | 16.2 | 22.6 | |
| JP |
|
Mitsui Fudosan Co Ltd
TSE:8801
|
4.7T JPY | 14.1 | 14.4 | |
| JP |
|
Sumitomo Realty & Development Co Ltd
TSE:8830
|
4.3T JPY | 21.4 | 19.8 | |
| JP |
|
Daiwa House Industry Co Ltd
TSE:1925
|
3T JPY | 8 | 9.4 | |
| IN |
|
DLF Ltd
NSE:DLF
|
1.5T INR | 68 | 32.8 | |
| HK |
|
Swire Pacific Ltd
HKEX:19
|
114.1B HKD | 10.4 | 38.8 | |
| HK |
W
|
Wharf Holdings Ltd
HKEX:4
|
72.7B HKD | 11.8 | 1 453.4 | |
| CN |
|
Shanghai Zhangjiang Hi-Tech Park Development Co Ltd
SSE:600895
|
57.5B CNY | 58.9 | 59.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
Patrizia AG
Glance View
PATRIZIA AG is a holding company, which engages in the acquisition, management, reposition, and sale of residential and commercial real estate through its own licensed investment platforms. The company is headquartered in Augsburg, Bayern and currently employs 946 full-time employees. The company went IPO on 2008-02-25. The Company’s business activities include the acquisition, management, repositioning and disposal of residential and commercial real estate through its own licensed investment platforms. The firm provides institutional, semi-professional and private investors with direct and indirect real estate investments across the European countries. The firm manages real estate assets, primarily as portfolio manager and selectively as co-investor for insurance companies, pension fund institutions, sovereign funds, savings and cooperative banks. The firm operates through more than 20 offices around the world.
