Adler Real Estate AG
XETRA:ADL

Watchlist Manager
Adler Real Estate AG Logo
Adler Real Estate AG
XETRA:ADL
Watchlist
Price: 8.96 EUR Market Closed
Market Cap: 980.4m EUR
Have any thoughts about
Adler Real Estate AG?
Write Note
Section:
 

Relative Value

The Relative Value of one ADL stock under the Base Case scenario is 10.59 EUR. Compared to the current market price of 8.96 EUR, Adler Real Estate AG is Undervalued by 15%.

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.

ADL Relative Value
Base Case
10.59 EUR
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
0
vs Industry
60
Median 3Y
1.1
Median 5Y
1
Industry
3.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-2.6
Industry
16.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
6
Median 3Y
-6
Median 5Y
-3.5
Industry
10.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-2.7
Industry
13.3
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
17
vs Industry
50
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
38
vs Industry
57
Median 3Y
3.8
Median 5Y
3.9
Industry
6.6
More Details
17.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
17.5
vs History
36
vs Industry
26
Median 3Y
17
Median 5Y
17.5
Industry
11.9
More Details
6 112.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6 112.6
vs History
0
vs Industry
0
Median 3Y
31.5
Median 5Y
38.9
Industry
15.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
72
Median 3Y
-28.5
Median 5Y
16
Industry
19
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
6
Median 3Y
-12.2
Median 5Y
-12.2
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
8
Median 3Y
-12
Median 5Y
-12
Industry
20.1
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
33
vs Industry
62
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
More Details

Multiples Across Competitors

ADL Competitors Multiples
Adler Real Estate AG 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
DE
Adler Real Estate AG
XETRA:ADL
980.4m EUR 2.1 -2.6 6 112.6 -29.3
DE
Vonovia SE
XETRA:VNA
24.2B EUR 50.2 -8.5 -35.4 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
715.6B PHP 5.4 16.8 12.7 15.6
HK
Swire Properties Ltd
HKEX:1972
92.7B HKD 6.3 41.9 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
9.8B USD 4.5 -9 22.9 23.4
IL
Azrieli Group Ltd
TASE:AZRG
35.3B 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
105.5B SEK 21.9 27.6 34.4 34.4
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.6 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
DE
Adler Real Estate AG
XETRA:ADL
Average P/E: 35.1
Negative Multiple: -2.6 		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
41.9
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
40.6
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Adler Real Estate AG
XETRA:ADL
Average EV/EBITDA: 631
6 112.6
N/A N/A
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
22.9
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
DE
Adler Real Estate AG
XETRA:ADL
Average EV/EBIT: 23.6
Negative Multiple: -29.3 		N/A N/A
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%
43.1
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

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