Intervest Offices & Warehouses NV
XBRU:INTO

Watchlist Manager
Intervest Offices & Warehouses NV Logo
Intervest Offices & Warehouses NV
XBRU:INTO
Watchlist
Price: 20.85 EUR Market Closed
Market Cap: 642.7m EUR
Have any thoughts about
Intervest Offices & Warehouses NV?
Write Note

Relative Value

The Relative Value of one INTO stock under the Base Case scenario is 34.33 EUR. Compared to the current market price of 20.85 EUR, Intervest Offices & Warehouses NV is Undervalued by 39%.

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.

INTO Relative Value
Base Case
34.33 EUR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
23
Median 3Y
6.7
Median 5Y
6.2
Industry
3.7
Forward
7.6
vs History
0
vs Industry
4
Median 3Y
10.5
Median 5Y
6.9
Industry
16.6
Forward
14
vs History
44
vs Industry
32
Median 3Y
13
Median 5Y
12.1
Industry
11.2
vs History
23
vs Industry
34
Median 3Y
7.5
Median 5Y
7.7
Industry
13.3
vs History
30
vs Industry
39
Median 3Y
1
Median 5Y
0.9
Industry
0.9
vs History
4
vs Industry
14
Median 3Y
12
Median 5Y
11.6
Industry
6.7
Forward
14.9
vs History
4
vs Industry
29
Median 3Y
13.4
Median 5Y
12.6
Industry
12
vs History
4
vs Industry
24
Median 3Y
17.6
Median 5Y
17.2
Industry
16
Forward
18.2
vs History
4
vs Industry
31
Median 3Y
17.9
Median 5Y
17.4
Industry
19.2
Forward
21.2
vs History
44
vs Industry
26
Median 3Y
25.1
Median 5Y
23.8
Industry
18.6
vs History
47
vs Industry
26
Median 3Y
26.4
Median 5Y
24
Industry
20
vs History
31
vs Industry
34
Median 3Y
0.9
Median 5Y
0.9
Industry
0.7

Multiples Across Competitors

INTO Competitors Multiples
Intervest Offices & Warehouses NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BE
Intervest Offices & Warehouses NV
XBRU:INTO
642.7m EUR 7.9 108.6 21.8 22.2
US
Prologis Inc
NYSE:PLD
107.6B USD 13.6 34.9 25.8 49.2
AU
Goodman Group
ASX:GMG
72.5B AUD 36.5 -732.8 137 137
US
Lineage Inc
NASDAQ:LINE
14.7B USD 1.6 -20.8 9.4 26.2
UK
SEGRO PLC
LSE:SGRO
10.6B GBP 14.4 -1 058.9 27.2 27.6
SG
Ascendas Real Estate Investment Trust
SGX:A17U
11.4B 0 0 0 0
US
Rexford Industrial Realty Inc
NYSE:REXR
9.3B USD 10.3 35.1 20.3 35.9
US
Eastgroup Properties Inc
NYSE:EGP
8.5B USD 13.5 36.4 23 40
US
First Industrial Realty Trust Inc
NYSE:FR
7.1B USD 10.9 23.1 22.1 35.1
US
Americold Realty Trust
NYSE:COLD
6.7B USD 2.5 -23.6 17 43.6
US
STAG Industrial Inc
NYSE:STAG
6.7B USD 9 37.5 17.5 37.1
P/E Multiple
Earnings Growth
BE
Intervest Offices & Warehouses NV
XBRU:INTO
Average P/E: 45.9
108.6
713%
US
Prologis Inc
NYSE:PLD
34.9
-7%
AU
Goodman Group
ASX:GMG
Negative Multiple: -732.8 N/A
US
Lineage Inc
NASDAQ:LINE
Negative Multiple: -20.8 N/A
UK
SEGRO PLC
LSE:SGRO
Negative Multiple: -1 058.9 N/A
SG
Ascendas Real Estate Investment Trust
SGX:A17U
Not Available
343%
US
Rexford Industrial Realty Inc
NYSE:REXR
35.1
48%
US
Eastgroup Properties Inc
NYSE:EGP
36.4
35%
US
First Industrial Realty Trust Inc
NYSE:FR
23.1
-14%
US
Americold Realty Trust
NYSE:COLD
Negative Multiple: -23.6 N/A
US
STAG Industrial Inc
NYSE:STAG
37.5
4%

See Also

Discover More
Back to Top