Sirius Real Estate Ltd
LSE:SRE

Watchlist Manager
Sirius Real Estate Ltd Logo
Sirius Real Estate Ltd
LSE:SRE
Watchlist
Price: 77.45 GBX -1.15% Market Closed
Market Cap: 1.2B GBX
Have any thoughts about
Sirius Real Estate Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one SRE stock under the Base Case scenario is 162.2 GBX. Compared to the current market price of 77.45 GBX, Sirius Real Estate Ltd is Undervalued by 52%.

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.

SRE Relative Value
Base Case
162.2 GBX
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.9
P/S
P/S
Price to Sales
4.9
vs History
87
vs Industry
37
Median 3Y
5.7
Median 5Y
6.9
Industry
3.6
Forward
0.1
More Details
13
P/E
P/E
Price to Earnings
13
vs History
41
vs Industry
34
Median 3Y
15.2
Median 5Y
13.9
Industry
16.7
Forward
0.1
More Details
9.6
P/OCF
P/OCF
Price to OCF
9.6
vs History
98
vs Industry
38
Median 3Y
12.7
Median 5Y
15.1
Industry
10.9
More Details
22.3
P/FCFE
P/FCFE
Price to FCFE
22.3
vs History
41
vs Industry
15
Median 3Y
25.2
Median 5Y
18.1
Industry
13.3
More Details
1
P/B
P/B
Price to Book Value
1
vs History
92
vs Industry
32
Median 3Y
1.2
Median 5Y
1.3
Industry
0.8
More Details
259.9
EV/S
EV/S
Enterprise Value to Sales
259.9
vs History
50
vs Industry
0
Median 3Y
261
Median 5Y
260.5
Industry
6.6
Forward
3.9
More Details
452.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
452.7
vs History
50
vs Industry
1
Median 3Y
454.6
Median 5Y
453.8
Industry
11.9
More Details
605.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
605.8
vs History
53
vs Industry
0
Median 3Y
608.4
Median 5Y
607.4
Industry
15.8
Forward
5.1
More Details
631.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
631.8
vs History
60
vs Industry
0
Median 3Y
638.3
Median 5Y
634.6
Industry
19
Forward
5.1
More Details
513.7
EV/OCF
EV/OCF
Enterprise Value to OCF
513.7
vs History
88
vs Industry
1
Median 3Y
593.9
Median 5Y
527.8
Industry
18.5
More Details
725.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
725.2
vs History
98
vs Industry
1
Median 3Y
845
Median 5Y
1 016.7
Industry
20.1
More Details
31.7
EV/IC
EV/IC
Enterprise Value to IC
31.7
vs History
41
vs Industry
0
Median 3Y
31.9
Median 5Y
29.9
Industry
0.7
More Details

Multiples Across Competitors

SRE Competitors Multiples
Sirius Real Estate Ltd 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
GG
Sirius Real Estate Ltd
LSE:SRE
1.2B GBP 4.9 13 605.8 631.8
DE
Vonovia SE
XETRA:VNA
24.1B EUR 49.9 -8.5 -35.3 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.5 17 12.9 15.8
HK
Swire Properties Ltd
HKEX:1972
91.8B HKD 6.3 41.6 14.9 14.9
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.3B CNY 5.5 28.4 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.2B SGD 4.7 73 22.8 26.7
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 16.9 17.8 18.2
BM
Hongkong Land Holdings Ltd
SGX:H78
9.6B USD 4.5 -8.9 22.7 23.2
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.3 16.2 23.4
SE
Sagax AB
STO:SAGA A
104.1B SEK 21.6 27.2 34.1 34.1
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
GG
Sirius Real Estate Ltd
LSE:SRE
Average P/E: 32.2
13
29%
0.4
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
17
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.6
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.4
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73
393%
0.2
IL
Azrieli Group Ltd
TASE:AZRG
16.9
-36%
N/A
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -8.9 N/A N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.3 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.2
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GG
Sirius Real Estate Ltd
LSE:SRE
Average EV/EBITDA: 80.3
605.8
45%
13.5
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.3 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.9
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
14.9
27%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
202%
0.1
SG
Capitaland Investment Ltd
SGX:9CI
22.8
74%
0.3
IL
Azrieli Group Ltd
TASE:AZRG
17.8
39%
0.5
BM
Hongkong Land Holdings Ltd
SGX:H78
22.7
7%
3
DE
Deutsche Wohnen SE
XETRA:DWNI
16.2
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.1
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2

See Also

Summary
SRE intrinsic value, competitors valuation, and company profile.
DCF Valuation
SRE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SRE stock valuation using valuation multiples.
Wall Street Estimates
SRE 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
SRE 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 210,500+ 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.