alstria office REIT AG
XETRA:AOX

Watchlist Manager
alstria office REIT AG Logo
alstria office REIT AG
XETRA:AOX
Watchlist
Price: 7.68 EUR 1.05%
Market Cap: 1.4B EUR
Have any thoughts about
alstria office REIT AG?
Write Note

Relative Value

The Relative Value of one AOX stock under the Base Case scenario is 13.56 EUR. Compared to the current market price of 7.68 EUR, alstria office REIT AG is Undervalued by 43%.

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.

AOX Relative Value
Base Case
13.56 EUR
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
55
Median 3Y
5.1
Median 5Y
5.7
Industry
3.6
Forward
6.9
vs History
vs Industry
Median 3Y
-1
Median 5Y
3.1
Industry
16.7
Forward
-5.6
vs History
38
vs Industry
51
Median 3Y
14.4
Median 5Y
14.4
Industry
10.9
vs History
22
vs Industry
39
Median 3Y
5.5
Median 5Y
4.2
Industry
13.3
vs History
0
vs Industry
72
Median 3Y
0.4
Median 5Y
0.5
Industry
0.8
vs History
36
vs Industry
24
Median 3Y
12.4
Median 5Y
12.6
Industry
6.6
Forward
16.3
vs History
34
vs Industry
29
Median 3Y
17.2
Median 5Y
17.3
Industry
11.9
vs History
58
vs Industry
37
Median 3Y
19.3
Median 5Y
19.4
Industry
15.8
Forward
22.7
vs History
58
vs Industry
41
Median 3Y
19.5
Median 5Y
19.6
Industry
19
Forward
60.9
vs History
0
vs Industry
21
Median 3Y
28.5
Median 5Y
27.2
Industry
18.5
vs History
0
vs Industry
23
Median 3Y
29.4
Median 5Y
27.6
Industry
20.1
vs History
4
vs Industry
52
Median 3Y
0.6
Median 5Y
0.6
Industry
0.7

Multiples Across Competitors

AOX Competitors Multiples
alstria office REIT AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
alstria office REIT AG
XETRA:AOX
1.4B EUR 5.7 -1.8 18.5 18.7
US
Alexandria Real Estate Equities Inc
NYSE:ARE
16.8B 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 -7.3 16.2 17.7
JP
Japan Real Estate Investment Corp
TSE:8952
774B JPY 9.2 20.7 21.4 27.9
US
Kilroy Realty Corp
NYSE:KRC
4.8B USD 4.3 24.3 13.6 28.5
US
Cousins Properties Inc
NYSE:CUZ
4.5B USD 5.6 90 13.8 42.5
AU
Dexus
ASX:DXS
7.4B AUD 8.2 -4.6 35.1 35.1
P/E Multiple
Earnings Growth P/E to Growth
DE
alstria office REIT AG
XETRA:AOX
Average P/E: 43.3
Negative Multiple: -1.8
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
20.7
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

See Also

Discover More
Back to Top