Fabege AB
STO:FABG

Watchlist Manager
Fabege AB Logo
Fabege AB
STO:FABG
Watchlist
Price: 81.75 SEK -0.3%
Market Cap: 25.7B SEK
Have any thoughts about
Fabege AB?
Write Note

Relative Value

The Relative Value of one FABG stock under the Base Case scenario is 171.57 SEK. Compared to the current market price of 81.75 SEK, Fabege AB 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.

FABG Relative Value
Base Case
171.57 SEK
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
25
Median 3Y
7.6
Median 5Y
11.1
Industry
3.6
Forward
7.3
vs History
vs Industry
32
Median 3Y
-4.7
Median 5Y
5.3
Industry
16.7
Forward
18.8
vs History
80
vs Industry
15
Median 3Y
16.1
Median 5Y
20.5
Industry
10.9
vs History
6
vs Industry
5
Median 3Y
9.9
Median 5Y
9.9
Industry
13.3
vs History
65
vs Industry
50
Median 3Y
0.7
Median 5Y
0.8
Industry
0.8
vs History
73
vs Industry
15
Median 3Y
15.9
Median 5Y
19.4
Industry
6.6
Forward
16
vs History
87
vs Industry
16
Median 3Y
25.2
Median 5Y
26.7
Industry
11.9
vs History
88
vs Industry
18
Median 3Y
26.4
Median 5Y
28.1
Industry
15.8
Forward
22.6
vs History
88
vs Industry
27
Median 3Y
26.4
Median 5Y
28.1
Industry
19
Forward
24.6
vs History
71
vs Industry
11
Median 3Y
33.7
Median 5Y
35.3
Industry
18.5
vs History
71
vs Industry
14
Median 3Y
33.7
Median 5Y
35.3
Industry
20.1
vs History
60
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7

Multiples Across Competitors

FABG Competitors Multiples
Fabege AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Fabege AB
STO:FABG
25.7B SEK 6.9 -9.7 23.5 23.5
DE
Vonovia SE
XETRA:VNA
24.1B EUR 50 -8.5 -35.4 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.4 16.8 12.7 15.6
HK
Swire Properties Ltd
HKEX:1972
92.4B HKD 6.3 41.8 15 15
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.1B CNY 5.4 28.3 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.3B SGD 4.8 73.3 22.8 26.8
BM
Hongkong Land Holdings Ltd
SGX:H78
9.7B USD 4.5 -9 22.8 23.4
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 17 17.8 18.2
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.3 16.2 23.4
SE
Sagax AB
STO:SAGA A
104.6B SEK 21.9 27.6 34.4 34.4
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
SE
Fabege AB
STO:FABG
Average P/E: 35.1
Negative Multiple: -9.7
N/A N/A
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
16.8
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.8
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.3
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73.3
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -9 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
17
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.3 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.6
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
SE
Fabege AB
STO:FABG
Average EV/EBITDA: 22.1
23.5
13%
1.8
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.4 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.7
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
15
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
BM
Hongkong Land Holdings Ltd
SGX:H78
22.8
7%
3.1
IL
Azrieli Group Ltd
TASE:AZRG
17.8
39%
0.5
DE
Deutsche Wohnen SE
XETRA:DWNI
16.2
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.4
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Fabege AB
STO:FABG
Average EV/EBIT: 23.6
23.5
17%
1.4
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -31.7 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
15.6
34%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
15
26%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
157%
0.2
SG
Capitaland Investment Ltd
SGX:9CI
26.8
105%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
23.4
1%
43
IL
Azrieli Group Ltd
TASE:AZRG
18.2
44%
0.4
DE
Deutsche Wohnen SE
XETRA:DWNI
23.4
308%
0.1
SE
S
Sagax AB
STO:SAGA A
34.4
71%
0.5
CH
Swiss Prime Site AG
SIX:SPSN
30.7
23%
1.3

See Also

Discover More
Back to Top