NSI NV
AEX:NSI

Watchlist Manager
NSI NV Logo
NSI NV
AEX:NSI
Watchlist
Price: 18.98 EUR 0.85% Market Closed
Market Cap: 382.5m EUR
Have any thoughts about
NSI NV?
Write Note
Section:
 

Relative Value

The Relative Value of one NSI stock under the Base Case scenario is 34.31 EUR. Compared to the current market price of 18.98 EUR, NSI NV is Undervalued by 45%.

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.

NSI Relative Value
Base Case
34.31 EUR
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.2
P/S
P/S
Price to Sales
5.2
vs History
92
vs Industry
34
Median 3Y
5.8
Median 5Y
6.5
Industry
3.6
Forward
5.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
2.7
Industry
16.7
Forward
9.3
More Details
9.5
P/OCF
P/OCF
Price to OCF
9.5
vs History
73
vs Industry
41
Median 3Y
10
Median 5Y
11.6
Industry
10.9
More Details
15.9
P/FCFE
P/FCFE
Price to FCFE
15.9
vs History
26
vs Industry
14
Median 3Y
13.6
Median 5Y
6.8
Industry
13.3
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
66
vs Industry
63
Median 3Y
0.5
Median 5Y
0.6
Industry
0.8
More Details
9.8
EV/S
EV/S
Enterprise Value to Sales
9.8
vs History
88
vs Industry
30
Median 3Y
10.2
Median 5Y
10.6
Industry
6.6
Forward
9.6
More Details
12.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.1
vs History
82
vs Industry
43
Median 3Y
12.4
Median 5Y
12.9
Industry
11.9
More Details
14.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.2
vs History
77
vs Industry
41
Median 3Y
14.5
Median 5Y
14.8
Industry
15.8
Forward
13.9
More Details
14.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.4
vs History
77
vs Industry
45
Median 3Y
14.7
Median 5Y
15
Industry
19
Forward
15.8
More Details
18
EV/OCF
EV/OCF
Enterprise Value to OCF
18
vs History
60
vs Industry
37
Median 3Y
17.8
Median 5Y
19.2
Industry
18.5
More Details
18
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18
vs History
60
vs Industry
34
Median 3Y
17.8
Median 5Y
19.6
Industry
20.1
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
55
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
More Details

Multiples Across Competitors

NSI Competitors Multiples
NSI NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
NSI NV
AEX:NSI
371.1m EUR 5.2 -8.9 14.2 14.4
US
Alexandria Real Estate Equities Inc
NYSE:ARE
17.1B USD 5.4 60.5 13.9 31.1
US
Boston Properties Inc
NYSE:BXP
11.8B USD 3.5 32.5 14.3 26.3
US
Vornado Realty Trust
NYSE:VNO
7.9B USD 4.5 -146.7 21.7 63.6
US
COPT Defense Properties
NYSE:CDP
6.9B USD 9.3 50.7 44.5 44.5
JP
Nippon Building Fund Inc
TSE:8951
1.1T JPY 10.8 24.6 26.2 35.3
FR
Covivio SA
PAR:COV
5.4B EUR 5.1 -7.3 16.2 17.8
JP
Japan Real Estate Investment Corp
TSE:8952
771.2B JPY 9.2 20.6 21.3 27.8
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.6B USD 5.6 90 13.8 42.5
AU
Dexus
ASX:DXS
7.4B AUD 8.1 -4.6 35.1 35.1
P/E Multiple
Earnings Growth P/E to Growth
NL
NSI NV
AEX:NSI
Average P/E: 43.3
Negative Multiple: -8.9 		N/A N/A
US
Alexandria Real Estate Equities Inc
NYSE:ARE
60.5
538%
0.1
US
Boston Properties Inc
NYSE:BXP
32.5
57%
0.6
US
Vornado Realty Trust
NYSE:VNO
Negative Multiple: -146.7
-66%
N/A
US
COPT Defense Properties
NYSE:CDP
50.7
N/A N/A
JP
Nippon Building Fund Inc
TSE:8951
24.6
7%
3.5
FR
Covivio SA
PAR:COV
Negative Multiple: -7.3 N/A N/A
JP
Japan Real Estate Investment Corp
TSE:8952
20.6
N/A N/A
US
Kilroy Realty Corp
NYSE:KRC
24.3
-33%
N/A
US
Cousins Properties Inc
NYSE:CUZ
90
-25%
N/A
AU
Dexus
ASX:DXS
Negative Multiple: -4.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
NSI NV
AEX:NSI
Average EV/EBITDA: 21.4
14.2
5%
2.7
US
Alexandria Real Estate Equities Inc
NYSE:ARE
13.9
12%
1.2
US
Boston Properties Inc
NYSE:BXP
14.3
8%
1.7
US
Vornado Realty Trust
NYSE:VNO
21.7
21%
1
US
COPT Defense Properties
NYSE:CDP
44.5
129%
0.3
JP
Nippon Building Fund Inc
TSE:8951
26.2
1%
18.1
FR
Covivio SA
PAR:COV
16.2
-26%
N/A
JP
Japan Real Estate Investment Corp
TSE:8952
21.3
-17%
N/A
US
Kilroy Realty Corp
NYSE:KRC
13.6
4%
3.6
US
Cousins Properties Inc
NYSE:CUZ
13.8
17%
0.8
AU
Dexus
ASX:DXS
35.1
168%
0.2

See Also

Summary
NSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
NSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NSI stock valuation using valuation multiples.
Wall Street Estimates
NSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.